Value:$2.20 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$543.56
($45.30/month for 12 months)
Expiration Year:2057 (45 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2012$10,443.56 ($870.30/mo)$10,443.56$1,200.00$1,200.00
2013$567.49 ($47.29/mo)$11,011.05$1,236.00$2,436.00
2014$597.48 ($49.79/mo)$11,608.53$1,273.08$3,709.08
2015$629.89 ($52.49/mo)$12,238.42$1,311.27$5,020.35
2016$662.36 ($55.20/mo)$12,900.78$1,350.61$6,370.96
2017$696.50 ($58.04/mo)$13,597.27$1,391.13$7,762.09
2018$732.40 ($61.03/mo)$14,329.67$1,432.86$9,194.95
2019$770.15 ($64.18/mo)$15,099.82$1,475.85$10,670.80
2020$809.85 ($67.49/mo)$15,909.67$1,520.12$12,190.93
2021$851.59 ($70.97/mo)$16,761.25$1,565.73$13,756.66
2022$895.48 ($74.62/mo)$17,656.74$1,612.70$15,369.35
2023$941.64 ($78.47/mo)$18,598.37$1,661.08$17,030.44
2024$990.17 ($82.51/mo)$19,588.55$1,710.91$18,741.35
2025$1,041.21 ($86.77/mo)$20,629.76$1,762.24$20,503.59
2026$1,094.88 ($91.24/mo)$21,724.64$1,815.11$22,318.70
2027$1,151.31 ($95.94/mo)$22,875.96$1,869.56$24,188.26
2028$1,210.66 ($100.89/mo)$24,086.61$1,925.65$26,113.91
2029$1,273.06 ($106.09/mo)$25,359.68$1,983.42$28,097.32
2030$1,338.68 ($111.56/mo)$26,698.35$2,042.92$30,140.24
2031$1,407.68 ($117.31/mo)$28,106.03$2,104.21$32,244.45
2032$1,480.24 ($123.35/mo)$29,586.27$2,167.33$34,411.78
2033$1,556.53 ($129.71/mo)$31,142.81$2,232.35$36,644.14
2034$1,636.76 ($136.40/mo)$32,779.57$2,299.32$38,943.46
2035$1,721.13 ($143.43/mo)$34,500.70$2,368.30$41,311.76
2036$1,809.84 ($150.82/mo)$36,310.55$2,439.35$43,751.12
2037$1,903.13 ($158.59/mo)$38,213.68$2,512.53$46,263.65
2038$2,001.23 ($166.77/mo)$40,214.90$2,587.91$48,851.56
2039$2,104.38 ($175.36/mo)$42,319.28$2,665.55$51,517.11
2040$2,212.84 ($184.40/mo)$44,532.12$2,745.51$54,262.62
2041$2,326.90 ($193.91/mo)$46,859.03$2,827.88$57,090.50
2042$2,446.84 ($203.90/mo)$49,305.87$2,912.71$60,003.21
2043$2,572.96 ($214.41/mo)$51,878.83$3,000.10$63,003.31
2044$2,705.58 ($225.47/mo)$54,584.41$3,090.10$66,093.41
2045$2,845.04 ($237.09/mo)$57,429.45$3,182.80$69,276.21
2046$2,991.68 ($249.31/mo)$60,421.13$3,278.29$72,554.50
2047$3,145.89 ($262.16/mo)$63,567.02$3,376.63$75,931.13
2048$3,308.04 ($275.67/mo)$66,875.06$3,477.93$79,409.07
2049$3,478.55 ($289.88/mo)$70,353.61$3,582.27$82,991.34
2050$3,657.85 ($304.82/mo)$74,011.45$3,689.74$86,681.08
2051$3,846.39 ($320.53/mo)$77,857.84$3,800.43$90,481.51
2052$4,044.64 ($337.05/mo)$81,902.49$3,914.45$94,395.96
2053$4,253.12 ($354.43/mo)$86,155.61$4,031.88$98,427.84
2054$4,472.34 ($372.70/mo)$90,627.95$4,152.84$102,580.67
2055$4,702.87 ($391.91/mo)$95,330.82$4,277.42$106,858.09
2056$4,945.27 ($412.11/mo)$100,276.09$4,405.74$111,263.83
2057$5,200.17 ($433.35/mo)$105,476.26$4,537.92$115,801.75