Value:$2.15 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$421.00
($35.08/month for 12 months)
Expiration Year:2054 (46 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2008$10,321.00 ($860.08/mo)$10,321.00$1,200.00$1,200.00
2009$434.00 ($36.17/mo)$10,755.00$1,236.00$2,436.00
2010$446.00 ($37.17/mo)$11,201.00$1,273.08$3,709.08
2011$451.00 ($37.58/mo)$11,652.00$1,311.27$5,020.35
2012$473.09 ($39.42/mo)$12,125.09$1,350.61$6,370.96
2013$481.29 ($40.11/mo)$12,606.38$1,391.13$7,762.09
2014$491.48 ($40.96/mo)$13,097.86$1,432.86$9,194.95
2015$517.49 ($43.12/mo)$13,615.35$1,475.85$10,670.80
2016$543.91 ($45.33/mo)$14,159.26$1,520.12$12,190.93
2017$560.37 ($46.70/mo)$14,719.63$1,565.73$13,756.66
2018$585.64 ($48.80/mo)$15,305.27$1,612.70$15,369.35
2019$640.41 ($53.37/mo)$15,945.68$1,661.08$17,030.44
2020$659.83 ($54.99/mo)$16,605.51$1,710.91$18,741.35
2021$679.85 ($56.65/mo)$17,285.36$1,762.24$20,503.59
2022$700.47 ($58.37/mo)$17,985.83$1,815.11$22,318.70
2023$721.71 ($60.14/mo)$18,707.54$1,869.56$24,188.26
2024$743.60 ($61.97/mo)$19,451.14$1,925.65$26,113.91
2025$766.15 ($63.85/mo)$20,217.29$1,983.42$28,097.32
2026$789.39 ($65.78/mo)$21,006.68$2,042.92$30,140.24
2027$813.33 ($67.78/mo)$21,820.02$2,104.21$32,244.45
2028$838.00 ($69.83/mo)$22,658.02$2,167.33$34,411.78
2029$863.42 ($71.95/mo)$23,521.44$2,232.35$36,644.14
2030$889.61 ($74.13/mo)$24,411.05$2,299.32$38,943.46
2031$916.59 ($76.38/mo)$25,327.63$2,368.30$41,311.76
2032$944.39 ($78.70/mo)$26,272.02$2,439.35$43,751.12
2033$973.03 ($81.09/mo)$27,245.05$2,512.53$46,263.65
2034$1,002.54 ($83.55/mo)$28,247.60$2,587.91$48,851.56
2035$1,032.95 ($86.08/mo)$29,280.55$2,665.55$51,517.11
2036$1,064.28 ($88.69/mo)$30,344.83$2,745.51$54,262.62
2037$1,096.56 ($91.38/mo)$31,441.39$2,827.88$57,090.50
2038$1,129.82 ($94.15/mo)$32,571.21$2,912.71$60,003.21
2039$1,164.09 ($97.01/mo)$33,735.29$3,000.10$63,003.31
2040$1,199.39 ($99.95/mo)$34,934.68$3,090.10$66,093.41
2041$1,235.77 ($102.98/mo)$36,170.46$3,182.80$69,276.21
2042$1,273.25 ($106.10/mo)$37,443.71$3,278.29$72,554.50
2043$1,311.87 ($109.32/mo)$38,755.57$3,376.63$75,931.13
2044$1,351.66 ($112.64/mo)$40,107.23$3,477.93$79,409.07
2045$1,392.65 ($116.05/mo)$41,499.89$3,582.27$82,991.34
2046$1,434.89 ($119.57/mo)$42,934.78$3,689.74$86,681.08
2047$1,478.41 ($123.20/mo)$44,413.19$3,800.43$90,481.51
2048$1,523.25 ($126.94/mo)$45,936.45$3,914.45$94,395.96
2049$1,569.45 ($130.79/mo)$47,505.90$4,031.88$98,427.84
2050$1,617.06 ($134.75/mo)$49,122.95$4,152.84$102,580.67
2051$1,666.10 ($138.84/mo)$50,789.05$4,277.42$106,858.09
2052$1,716.63 ($143.05/mo)$52,505.69$4,405.74$111,263.83
2053$1,768.70 ($147.39/mo)$54,274.39$4,537.92$115,801.75
2054$1,822.34 ($151.86/mo)$56,096.73$4,674.05$120,475.80