Value:$2.25 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$446.00
($37.17/month for 12 months)
Expiration Year:2054 (44 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2010$10,346.00 ($862.17/mo)$10,346.00$1,200.00$1,200.00
2011$451.00 ($37.58/mo)$10,797.00$1,236.00$2,436.00
2012$473.09 ($39.42/mo)$11,270.09$1,273.08$3,709.08
2013$481.29 ($40.11/mo)$11,751.38$1,311.27$5,020.35
2014$491.48 ($40.96/mo)$12,242.86$1,350.61$6,370.96
2015$517.49 ($43.12/mo)$12,760.35$1,391.13$7,762.09
2016$539.93 ($44.99/mo)$13,300.28$1,432.86$9,194.95
2017$563.35 ($46.95/mo)$13,863.64$1,475.85$10,670.80
2018$587.78 ($48.98/mo)$14,451.42$1,520.12$12,190.93
2019$613.28 ($51.11/mo)$15,064.70$1,565.73$13,756.66
2020$639.88 ($53.32/mo)$15,704.57$1,612.70$15,369.35
2021$667.63 ($55.64/mo)$16,372.20$1,661.08$17,030.44
2022$696.58 ($58.05/mo)$17,068.79$1,710.91$18,741.35
2023$726.80 ($60.57/mo)$17,795.58$1,762.24$20,503.59
2024$758.32 ($63.19/mo)$18,553.90$1,815.11$22,318.70
2025$791.21 ($65.93/mo)$19,345.10$1,869.56$24,188.26
2026$825.52 ($68.79/mo)$20,170.62$1,925.65$26,113.91
2027$861.33 ($71.78/mo)$21,031.95$1,983.42$28,097.32
2028$898.68 ($74.89/mo)$21,930.63$2,042.92$30,140.24
2029$937.66 ($78.14/mo)$22,868.29$2,104.21$32,244.45
2030$978.33 ($81.53/mo)$23,846.62$2,167.33$34,411.78
2031$1,020.76 ($85.06/mo)$24,867.37$2,232.35$36,644.14
2032$1,065.03 ($88.75/mo)$25,932.40$2,299.32$38,943.46
2033$1,111.22 ($92.60/mo)$27,043.62$2,368.30$41,311.76
2034$1,159.41 ($96.62/mo)$28,203.03$2,439.35$43,751.12
2035$1,209.70 ($100.81/mo)$29,412.73$2,512.53$46,263.65
2036$1,262.16 ($105.18/mo)$30,674.90$2,587.91$48,851.56
2037$1,316.91 ($109.74/mo)$31,991.80$2,665.55$51,517.11
2038$1,374.02 ($114.50/mo)$33,365.82$2,745.51$54,262.62
2039$1,433.61 ($119.47/mo)$34,799.44$2,827.88$57,090.50
2040$1,495.79 ($124.65/mo)$36,295.23$2,912.71$60,003.21
2041$1,560.67 ($130.06/mo)$37,855.89$3,000.10$63,003.31
2042$1,628.35 ($135.70/mo)$39,484.25$3,090.10$66,093.41
2043$1,698.98 ($141.58/mo)$41,183.22$3,182.80$69,276.21
2044$1,772.66 ($147.72/mo)$42,955.88$3,278.29$72,554.50
2045$1,849.54 ($154.13/mo)$44,805.43$3,376.63$75,931.13
2046$1,929.76 ($160.81/mo)$46,735.19$3,477.93$79,409.07
2047$2,013.46 ($167.79/mo)$48,748.65$3,582.27$82,991.34
2048$2,100.78 ($175.07/mo)$50,849.43$3,689.74$86,681.08
2049$2,191.90 ($182.66/mo)$53,041.33$3,800.43$90,481.51
2050$2,286.96 ($190.58/mo)$55,328.29$3,914.45$94,395.96
2051$2,386.15 ($198.85/mo)$57,714.43$4,031.88$98,427.84
2052$2,489.64 ($207.47/mo)$60,204.07$4,152.84$102,580.67
2053$2,597.62 ($216.47/mo)$62,801.69$4,277.42$106,858.09
2054$2,710.28 ($225.86/mo)$65,511.96$4,405.74$111,263.83