Value:$2.06 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$432.55
($36.05/month for 12 months)
Expiration Year:2060 (48 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2012$10,332.55 ($861.05/mo)$10,332.55$1,200.00$1,200.00
2013$457.52 ($38.13/mo)$10,790.07$1,236.00$2,436.00
2014$493.66 ($41.14/mo)$11,283.73$1,273.08$3,709.08
2015$514.83 ($42.90/mo)$11,798.56$1,311.27$5,020.35
2016$536.85 ($44.74/mo)$12,335.41$1,350.61$6,370.96
2017$559.82 ($46.65/mo)$12,895.23$1,391.13$7,762.09
2018$583.77 ($48.65/mo)$13,479.00$1,432.86$9,194.95
2019$608.74 ($50.73/mo)$14,087.74$1,475.85$10,670.80
2020$634.78 ($52.90/mo)$14,722.53$1,520.12$12,190.93
2021$661.94 ($55.16/mo)$15,384.47$1,565.73$13,756.66
2022$690.26 ($57.52/mo)$16,074.72$1,612.70$15,369.35
2023$719.78 ($59.98/mo)$16,794.50$1,661.08$17,030.44
2024$750.58 ($62.55/mo)$17,545.08$1,710.91$18,741.35
2025$782.68 ($65.22/mo)$18,327.76$1,762.24$20,503.59
2026$816.17 ($68.01/mo)$19,143.93$1,815.11$22,318.70
2027$851.08 ($70.92/mo)$19,995.01$1,869.56$24,188.26
2028$887.49 ($73.96/mo)$20,882.50$1,925.65$26,113.91
2029$925.46 ($77.12/mo)$21,807.96$1,983.42$28,097.32
2030$965.05 ($80.42/mo)$22,773.00$2,042.92$30,140.24
2031$1,006.33 ($83.86/mo)$23,779.33$2,104.21$32,244.45
2032$1,049.38 ($87.45/mo)$24,828.71$2,167.33$34,411.78
2033$1,094.27 ($91.19/mo)$25,922.98$2,232.35$36,644.14
2034$1,141.08 ($95.09/mo)$27,064.07$2,299.32$38,943.46
2035$1,189.90 ($99.16/mo)$28,253.96$2,368.30$41,311.76
2036$1,240.80 ($103.40/mo)$29,494.76$2,439.35$43,751.12
2037$1,293.88 ($107.82/mo)$30,788.64$2,512.53$46,263.65
2038$1,349.23 ($112.44/mo)$32,137.87$2,587.91$48,851.56
2039$1,406.95 ($117.25/mo)$33,544.82$2,665.55$51,517.11
2040$1,467.14 ($122.26/mo)$35,011.96$2,745.51$54,262.62
2041$1,529.90 ($127.49/mo)$36,541.86$2,827.88$57,090.50
2042$1,595.35 ($132.95/mo)$38,137.21$2,912.71$60,003.21
2043$1,663.59 ($138.63/mo)$39,800.80$3,000.10$63,003.31
2044$1,734.76 ($144.56/mo)$41,535.56$3,090.10$66,093.41
2045$1,808.97 ($150.75/mo)$43,344.54$3,182.80$69,276.21
2046$1,886.36 ($157.20/mo)$45,230.90$3,278.29$72,554.50
2047$1,967.06 ($163.92/mo)$47,197.95$3,376.63$75,931.13
2048$2,051.20 ($170.93/mo)$49,249.16$3,477.93$79,409.07
2049$2,138.95 ($178.25/mo)$51,388.11$3,582.27$82,991.34
2050$2,230.46 ($185.87/mo)$53,618.57$3,689.74$86,681.08
2051$2,325.87 ($193.82/mo)$55,944.44$3,800.43$90,481.51
2052$2,425.37 ($202.11/mo)$58,369.81$3,914.45$94,395.96
2053$2,529.13 ($210.76/mo)$60,898.93$4,031.88$98,427.84
2054$2,637.32 ($219.78/mo)$63,536.25$4,152.84$102,580.67
2055$2,750.14 ($229.18/mo)$66,286.39$4,277.42$106,858.09
2056$2,867.79 ($238.98/mo)$69,154.18$4,405.74$111,263.83
2057$2,990.47 ($249.21/mo)$72,144.65$4,537.92$115,801.75
2058$3,118.40 ($259.87/mo)$75,263.05$4,674.05$120,475.80
2059$3,251.80 ($270.98/mo)$78,514.85$4,814.27$125,290.08
2060$3,390.91 ($282.58/mo)$81,905.76$4,958.70$130,248.78