Value:$2.41 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$481.29
($40.11/month for 12 months)
Expiration Year:2054 (41 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2013$10,381.29 ($865.11/mo)$10,381.29$1,200.00$1,200.00
2014$491.48 ($40.96/mo)$10,872.77$1,236.00$2,436.00
2015$517.49 ($43.12/mo)$11,390.26$1,273.08$3,709.08
2016$539.93 ($44.99/mo)$11,930.19$1,311.27$5,020.35
2017$563.35 ($46.95/mo)$12,493.55$1,350.61$6,370.96
2018$587.78 ($48.98/mo)$13,081.33$1,391.13$7,762.09
2019$613.28 ($51.11/mo)$13,694.61$1,432.86$9,194.95
2020$639.88 ($53.32/mo)$14,334.48$1,475.85$10,670.80
2021$667.63 ($55.64/mo)$15,002.11$1,520.12$12,190.93
2022$696.58 ($58.05/mo)$15,698.70$1,565.73$13,756.66
2023$726.80 ($60.57/mo)$16,425.49$1,612.70$15,369.35
2024$758.32 ($63.19/mo)$17,183.81$1,661.08$17,030.44
2025$791.21 ($65.93/mo)$17,975.01$1,710.91$18,741.35
2026$825.52 ($68.79/mo)$18,800.53$1,762.24$20,503.59
2027$861.33 ($71.78/mo)$19,661.86$1,815.11$22,318.70
2028$898.68 ($74.89/mo)$20,560.54$1,869.56$24,188.26
2029$937.66 ($78.14/mo)$21,498.20$1,925.65$26,113.91
2030$978.33 ($81.53/mo)$22,476.53$1,983.42$28,097.32
2031$1,020.76 ($85.06/mo)$23,497.28$2,042.92$30,140.24
2032$1,065.03 ($88.75/mo)$24,562.31$2,104.21$32,244.45
2033$1,111.22 ($92.60/mo)$25,673.53$2,167.33$34,411.78
2034$1,159.41 ($96.62/mo)$26,832.94$2,232.35$36,644.14
2035$1,209.70 ($100.81/mo)$28,042.64$2,299.32$38,943.46
2036$1,262.16 ($105.18/mo)$29,304.81$2,368.30$41,311.76
2037$1,316.91 ($109.74/mo)$30,621.71$2,439.35$43,751.12
2038$1,374.02 ($114.50/mo)$31,995.73$2,512.53$46,263.65
2039$1,433.61 ($119.47/mo)$33,429.35$2,587.91$48,851.56
2040$1,495.79 ($124.65/mo)$34,925.14$2,665.55$51,517.11
2041$1,560.67 ($130.06/mo)$36,485.80$2,745.51$54,262.62
2042$1,628.35 ($135.70/mo)$38,114.16$2,827.88$57,090.50
2043$1,698.98 ($141.58/mo)$39,813.13$2,912.71$60,003.21
2044$1,772.66 ($147.72/mo)$41,585.79$3,000.10$63,003.31
2045$1,849.54 ($154.13/mo)$43,435.34$3,090.10$66,093.41
2046$1,929.76 ($160.81/mo)$45,365.10$3,182.80$69,276.21
2047$2,013.46 ($167.79/mo)$47,378.56$3,278.29$72,554.50
2048$2,100.78 ($175.07/mo)$49,479.34$3,376.63$75,931.13
2049$2,191.90 ($182.66/mo)$51,671.24$3,477.93$79,409.07
2050$2,286.96 ($190.58/mo)$53,958.20$3,582.27$82,991.34
2051$2,386.15 ($198.85/mo)$56,344.34$3,689.74$86,681.08
2052$2,489.64 ($207.47/mo)$58,833.98$3,800.43$90,481.51
2053$2,597.62 ($216.47/mo)$61,431.60$3,914.45$94,395.96
2054$2,710.28 ($225.86/mo)$64,141.87$4,031.88$98,427.84