Value:$31.95 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$596.07
($49.67/month for 12 months)
Expiration Year:2062 (50 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2012$10,496.07 ($874.67/mo)$10,496.07$1,200.00$1,200.00
2013$625.29 ($52.11/mo)$11,121.36$1,236.00$2,436.00
2014$643.78 ($53.65/mo)$11,765.14$1,273.08$3,709.08
2015$651.00 ($54.25/mo)$12,416.14$1,311.27$5,020.35
2016$690.68 ($57.56/mo)$13,106.82$1,350.61$6,370.96
2017$732.78 ($61.07/mo)$13,839.60$1,391.13$7,762.09
2018$777.45 ($64.79/mo)$14,617.05$1,432.86$9,194.95
2019$824.84 ($68.74/mo)$15,441.88$1,475.85$10,670.80
2020$875.11 ($72.93/mo)$16,317.00$1,520.12$12,190.93
2021$928.45 ($77.37/mo)$17,245.45$1,565.73$13,756.66
2022$985.05 ($82.09/mo)$18,230.50$1,612.70$15,369.35
2023$1,045.09 ($87.09/mo)$19,275.59$1,661.08$17,030.44
2024$1,108.79 ($92.40/mo)$20,384.38$1,710.91$18,741.35
2025$1,176.38 ($98.03/mo)$21,560.75$1,762.24$20,503.59
2026$1,248.08 ($104.01/mo)$22,808.84$1,815.11$22,318.70
2027$1,324.16 ($110.35/mo)$24,132.99$1,869.56$24,188.26
2028$1,404.87 ($117.07/mo)$25,537.86$1,925.65$26,113.91
2029$1,490.50 ($124.21/mo)$27,028.37$1,983.42$28,097.32
2030$1,581.35 ($131.78/mo)$28,609.72$2,042.92$30,140.24
2031$1,677.74 ($139.81/mo)$30,287.47$2,104.21$32,244.45
2032$1,780.01 ($148.33/mo)$32,067.48$2,167.33$34,411.78
2033$1,888.51 ($157.38/mo)$33,955.99$2,232.35$36,644.14
2034$2,003.62 ($166.97/mo)$35,959.61$2,299.32$38,943.46
2035$2,125.75 ($177.15/mo)$38,085.36$2,368.30$41,311.76
2036$2,255.32 ($187.94/mo)$40,340.68$2,439.35$43,751.12
2037$2,392.79 ($199.40/mo)$42,733.47$2,512.53$46,263.65
2038$2,538.64 ($211.55/mo)$45,272.11$2,587.91$48,851.56
2039$2,693.38 ($224.45/mo)$47,965.50$2,665.55$51,517.11
2040$2,857.56 ($238.13/mo)$50,823.06$2,745.51$54,262.62
2041$3,031.74 ($252.64/mo)$53,854.79$2,827.88$57,090.50
2042$3,216.53 ($268.04/mo)$57,071.32$2,912.71$60,003.21
2043$3,412.59 ($284.38/mo)$60,483.92$3,000.10$63,003.31
2044$3,620.60 ($301.72/mo)$64,104.52$3,090.10$66,093.41
2045$3,841.29 ($320.11/mo)$67,945.82$3,182.80$69,276.21
2046$4,075.44 ($339.62/mo)$72,021.25$3,278.29$72,554.50
2047$4,323.85 ($360.32/mo)$76,345.10$3,376.63$75,931.13
2048$4,587.41 ($382.28/mo)$80,932.51$3,477.93$79,409.07
2049$4,867.03 ($405.59/mo)$85,799.54$3,582.27$82,991.34
2050$5,163.69 ($430.31/mo)$90,963.23$3,689.74$86,681.08
2051$5,478.44 ($456.54/mo)$96,441.67$3,800.43$90,481.51
2052$5,812.37 ($484.36/mo)$102,254.05$3,914.45$94,395.96
2053$6,166.66 ($513.89/mo)$108,420.71$4,031.88$98,427.84
2054$6,542.54 ($545.21/mo)$114,963.25$4,152.84$102,580.67
2055$6,941.34 ($578.44/mo)$121,904.59$4,277.42$106,858.09
2056$7,364.44 ($613.70/mo)$129,269.03$4,405.74$111,263.83
2057$7,813.33 ($651.11/mo)$137,082.36$4,537.92$115,801.75
2058$8,289.59 ($690.80/mo)$145,371.95$4,674.05$120,475.80
2059$8,794.87 ($732.91/mo)$154,166.82$4,814.27$125,290.08
2060$9,330.95 ($777.58/mo)$163,497.77$4,958.70$130,248.78
2061$9,899.71 ($824.98/mo)$173,397.48$5,107.46$135,356.24
2062$10,503.14 ($875.26/mo)$183,900.61$5,260.69$140,616.93