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$539.93 ($44.99/mo)$14,155.28$1,520.12$12,190.93
2017$563.35 ($46.95/mo)$14,718.64$1,565.73$13,756.66
2018$587.78 ($48.98/mo)$15,306.42$1,612.70$15,369.35
2019$613.28 ($51.11/mo)$15,919.70$1,661.08$17,030.44
2020$639.88 ($53.32/mo)$16,559.57$1,710.91$18,741.35
2021$667.63 ($55.64/mo)$17,227.20$1,762.24$20,503.59
2022$696.58 ($58.05/mo)$17,923.79$1,815.11$22,318.70
2023$726.80 ($60.57/mo)$18,650.58$1,869.56$24,188.26
2024$758.32 ($63.19/mo)$19,408.90$1,925.65$26,113.91
2025$791.21 ($65.93/mo)$20,200.10$1,983.42$28,097.32
2026$825.52 ($68.79/mo)$21,025.62$2,042.92$30,140.24
2027$861.33 ($71.78/mo)$21,886.95$2,104.21$32,244.45
2028$898.68 ($74.89/mo)$22,785.63$2,167.33$34,411.78
2029$937.66 ($78.14/mo)$23,723.29$2,232.35$36,644.14
2030$978.33 ($81.53/mo)$24,701.62$2,299.32$38,943.46
2031$1,020.76 ($85.06/mo)$25,722.37$2,368.30$41,311.76
2032$1,065.03 ($88.75/mo)$26,787.40$2,439.35$43,751.12
2033$1,111.22 ($92.60/mo)$27,898.62$2,512.53$46,263.65
2034$1,159.41 ($96.62/mo)$29,058.03$2,587.91$48,851.56
2035$1,209.70 ($100.81/mo)$30,267.73$2,665.55$51,517.11
2036$1,262.16 ($105.18/mo)$31,529.90$2,745.51$54,262.62
2037$1,316.91 ($109.74/mo)$32,846.80$2,827.88$57,090.50
2038$1,374.02 ($114.50/mo)$34,220.82$2,912.71$60,003.21
2039$1,433.61 ($119.47/mo)$35,654.44$3,000.10$63,003.31
2040$1,495.79 ($124.65/mo)$37,150.23$3,090.10$66,093.41
2041$1,560.67 ($130.06/mo)$38,710.89$3,182.80$69,276.21
2042$1,628.35 ($135.70/mo)$40,339.25$3,278.29$72,554.50
2043$1,698.98 ($141.58/mo)$42,038.22$3,376.63$75,931.13
2044$1,772.66 ($147.72/mo)$43,810.88$3,477.93$79,409.07
2045$1,849.54 ($154.13/mo)$45,660.43$3,582.27$82,991.34
2046$1,929.76 ($160.81/mo)$47,590.19$3,689.74$86,681.08
2047$2,013.46 ($167.79/mo)$49,603.65$3,800.43$90,481.51
2048$2,100.78 ($175.07/mo)$51,704.43$3,914.45$94,395.96
2049$2,191.90 ($182.66/mo)$53,896.33$4,031.88$98,427.84
2050$2,286.96 ($190.58/mo)$56,183.29$4,152.84$102,580.67
2051$2,386.15 ($198.85/mo)$58,569.43$4,277.42$106,858.09
2052$2,489.64 ($207.47/mo)$61,059.07$4,405.74$111,263.83
2053$2,597.62 ($216.47/mo)$63,656.69$4,537.92$115,801.75
2054$2,710.28 ($225.86/mo)$66,366.96$4,674.05$120,475.80