Value:$14.94 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$679.13 ($56.59/mo)$13,095.27$1,350.61$6,370.96
2017$702.97 ($58.58/mo)$13,798.24$1,391.13$7,762.09
2018$753.52 ($62.79/mo)$14,551.76$1,432.86$9,194.95
2019$786.03 ($65.50/mo)$15,337.79$1,475.85$10,670.80
2020$813.27 ($67.77/mo)$16,151.06$1,520.12$12,190.93
2021$841.46 ($70.12/mo)$16,992.52$1,565.73$13,756.66
2022$870.62 ($72.55/mo)$17,863.14$1,612.70$15,369.35
2023$900.80 ($75.07/mo)$18,763.94$1,661.08$17,030.44
2024$932.02 ($77.67/mo)$19,695.95$1,710.91$18,741.35
2025$964.32 ($80.36/mo)$20,660.27$1,762.24$20,503.59
2026$997.74 ($83.14/mo)$21,658.01$1,815.11$22,318.70
2027$1,032.32 ($86.03/mo)$22,690.33$1,869.56$24,188.26
2028$1,068.10 ($89.01/mo)$23,758.43$1,925.65$26,113.91
2029$1,105.11 ($92.09/mo)$24,863.54$1,983.42$28,097.32
2030$1,143.42 ($95.28/mo)$26,006.96$2,042.92$30,140.24
2031$1,183.04 ($98.59/mo)$27,190.00$2,104.21$32,244.45
2032$1,224.05 ($102.00/mo)$28,414.05$2,167.33$34,411.78
2033$1,266.47 ($105.54/mo)$29,680.52$2,232.35$36,644.14
2034$1,310.36 ($109.20/mo)$30,990.88$2,299.32$38,943.46
2035$1,355.78 ($112.98/mo)$32,346.65$2,368.30$41,311.76
2036$1,402.77 ($116.90/mo)$33,749.42$2,439.35$43,751.12
2037$1,451.38 ($120.95/mo)$35,200.80$2,512.53$46,263.65
2038$1,501.68 ($125.14/mo)$36,702.49$2,587.91$48,851.56
2039$1,553.73 ($129.48/mo)$38,256.22$2,665.55$51,517.11
2040$1,607.58 ($133.96/mo)$39,863.80$2,745.51$54,262.62
2041$1,663.29 ($138.61/mo)$41,527.09$2,827.88$57,090.50
2042$1,720.94 ($143.41/mo)$43,248.03$2,912.71$60,003.21
2043$1,780.59 ($148.38/mo)$45,028.62$3,000.10$63,003.31
2044$1,842.30 ($153.52/mo)$46,870.91$3,090.10$66,093.41
2045$1,906.15 ($158.85/mo)$48,777.06$3,182.80$69,276.21
2046$1,972.21 ($164.35/mo)$50,749.27$3,278.29$72,554.50
2047$2,040.56 ($170.05/mo)$52,789.84$3,376.63$75,931.13
2048$2,111.29 ($175.94/mo)$54,901.12$3,477.93$79,409.07
2049$2,184.46 ($182.04/mo)$57,085.58$3,582.27$82,991.34
2050$2,260.17 ($188.35/mo)$59,345.75$3,689.74$86,681.08
2051$2,338.50 ($194.87/mo)$61,684.25$3,800.43$90,481.51
2052$2,419.55 ($201.63/mo)$64,103.79$3,914.45$94,395.96
2053$2,503.40 ($208.62/mo)$66,607.20$4,031.88$98,427.84
2054$2,590.17 ($215.85/mo)$69,197.36$4,152.84$102,580.67
2055$2,679.94 ($223.33/mo)$71,877.30$4,277.42$106,858.09
2056$2,772.82 ($231.07/mo)$74,650.12$4,405.74$111,263.83
2057$2,868.92 ($239.08/mo)$77,519.04$4,537.92$115,801.75
2058$2,968.35 ($247.36/mo)$80,487.39$4,674.05$120,475.80
2059$3,071.23 ($255.94/mo)$83,558.62$4,814.27$125,290.08
2060$3,177.67 ($264.81/mo)$86,736.29$4,958.70$130,248.78
2061$3,287.80 ($273.98/mo)$90,024.09$5,107.46$135,356.24
2062$3,401.75 ($283.48/mo)$93,425.84$5,260.69$140,616.93