Value:$2.36 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$473.09
($39.42/month for 12 months)
Expiration Year:2054 (42 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2012$10,373.09 ($864.42/mo)$10,373.09$1,200.00$1,200.00
2013$481.29 ($40.11/mo)$10,854.38$1,236.00$2,436.00
2014$491.48 ($40.96/mo)$11,345.86$1,273.08$3,709.08
2015$517.49 ($43.12/mo)$11,863.35$1,311.27$5,020.35
2016$539.93 ($44.99/mo)$12,403.28$1,350.61$6,370.96
2017$563.35 ($46.95/mo)$12,966.64$1,391.13$7,762.09
2018$587.78 ($48.98/mo)$13,554.42$1,432.86$9,194.95
2019$613.28 ($51.11/mo)$14,167.70$1,475.85$10,670.80
2020$639.88 ($53.32/mo)$14,807.57$1,520.12$12,190.93
2021$667.63 ($55.64/mo)$15,475.20$1,565.73$13,756.66
2022$696.58 ($58.05/mo)$16,171.79$1,612.70$15,369.35
2023$726.80 ($60.57/mo)$16,898.58$1,661.08$17,030.44
2024$758.32 ($63.19/mo)$17,656.90$1,710.91$18,741.35
2025$791.21 ($65.93/mo)$18,448.10$1,762.24$20,503.59
2026$825.52 ($68.79/mo)$19,273.62$1,815.11$22,318.70
2027$861.33 ($71.78/mo)$20,134.95$1,869.56$24,188.26
2028$898.68 ($74.89/mo)$21,033.63$1,925.65$26,113.91
2029$937.66 ($78.14/mo)$21,971.29$1,983.42$28,097.32
2030$978.33 ($81.53/mo)$22,949.62$2,042.92$30,140.24
2031$1,020.76 ($85.06/mo)$23,970.37$2,104.21$32,244.45
2032$1,065.03 ($88.75/mo)$25,035.40$2,167.33$34,411.78
2033$1,111.22 ($92.60/mo)$26,146.62$2,232.35$36,644.14
2034$1,159.41 ($96.62/mo)$27,306.03$2,299.32$38,943.46
2035$1,209.70 ($100.81/mo)$28,515.73$2,368.30$41,311.76
2036$1,262.16 ($105.18/mo)$29,777.90$2,439.35$43,751.12
2037$1,316.91 ($109.74/mo)$31,094.80$2,512.53$46,263.65
2038$1,374.02 ($114.50/mo)$32,468.82$2,587.91$48,851.56
2039$1,433.61 ($119.47/mo)$33,902.44$2,665.55$51,517.11
2040$1,495.79 ($124.65/mo)$35,398.23$2,745.51$54,262.62
2041$1,560.67 ($130.06/mo)$36,958.89$2,827.88$57,090.50
2042$1,628.35 ($135.70/mo)$38,587.25$2,912.71$60,003.21
2043$1,698.98 ($141.58/mo)$40,286.22$3,000.10$63,003.31
2044$1,772.66 ($147.72/mo)$42,058.88$3,090.10$66,093.41
2045$1,849.54 ($154.13/mo)$43,908.43$3,182.80$69,276.21
2046$1,929.76 ($160.81/mo)$45,838.19$3,278.29$72,554.50
2047$2,013.46 ($167.79/mo)$47,851.65$3,376.63$75,931.13
2048$2,100.78 ($175.07/mo)$49,952.43$3,477.93$79,409.07
2049$2,191.90 ($182.66/mo)$52,144.33$3,582.27$82,991.34
2050$2,286.96 ($190.58/mo)$54,431.29$3,689.74$86,681.08
2051$2,386.15 ($198.85/mo)$56,817.43$3,800.43$90,481.51
2052$2,489.64 ($207.47/mo)$59,307.07$3,914.45$94,395.96
2053$2,597.62 ($216.47/mo)$61,904.69$4,031.88$98,427.84
2054$2,710.28 ($225.86/mo)$64,614.96$4,152.84$102,580.67