Value:$2.25 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$567.49
($47.29/month for 12 months)
Expiration Year:2057 (44 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2013$10,467.49 ($872.29/mo)$10,467.49$1,200.00$1,200.00
2014$597.48 ($49.79/mo)$11,064.97$1,236.00$2,436.00
2015$629.89 ($52.49/mo)$11,694.86$1,273.08$3,709.08
2016$662.36 ($55.20/mo)$12,357.22$1,311.27$5,020.35
2017$696.50 ($58.04/mo)$13,053.71$1,350.61$6,370.96
2018$732.40 ($61.03/mo)$13,786.11$1,391.13$7,762.09
2019$770.15 ($64.18/mo)$14,556.26$1,432.86$9,194.95
2020$809.85 ($67.49/mo)$15,366.11$1,475.85$10,670.80
2021$851.59 ($70.97/mo)$16,217.69$1,520.12$12,190.93
2022$895.48 ($74.62/mo)$17,113.18$1,565.73$13,756.66
2023$941.64 ($78.47/mo)$18,054.81$1,612.70$15,369.35
2024$990.17 ($82.51/mo)$19,044.99$1,661.08$17,030.44
2025$1,041.21 ($86.77/mo)$20,086.20$1,710.91$18,741.35
2026$1,094.88 ($91.24/mo)$21,181.08$1,762.24$20,503.59
2027$1,151.31 ($95.94/mo)$22,332.40$1,815.11$22,318.70
2028$1,210.66 ($100.89/mo)$23,543.05$1,869.56$24,188.26
2029$1,273.06 ($106.09/mo)$24,816.12$1,925.65$26,113.91
2030$1,338.68 ($111.56/mo)$26,154.79$1,983.42$28,097.32
2031$1,407.68 ($117.31/mo)$27,562.47$2,042.92$30,140.24
2032$1,480.24 ($123.35/mo)$29,042.71$2,104.21$32,244.45
2033$1,556.53 ($129.71/mo)$30,599.25$2,167.33$34,411.78
2034$1,636.76 ($136.40/mo)$32,236.01$2,232.35$36,644.14
2035$1,721.13 ($143.43/mo)$33,957.14$2,299.32$38,943.46
2036$1,809.84 ($150.82/mo)$35,766.99$2,368.30$41,311.76
2037$1,903.13 ($158.59/mo)$37,670.12$2,439.35$43,751.12
2038$2,001.23 ($166.77/mo)$39,671.34$2,512.53$46,263.65
2039$2,104.38 ($175.36/mo)$41,775.72$2,587.91$48,851.56
2040$2,212.84 ($184.40/mo)$43,988.56$2,665.55$51,517.11
2041$2,326.90 ($193.91/mo)$46,315.47$2,745.51$54,262.62
2042$2,446.84 ($203.90/mo)$48,762.31$2,827.88$57,090.50
2043$2,572.96 ($214.41/mo)$51,335.27$2,912.71$60,003.21
2044$2,705.58 ($225.47/mo)$54,040.85$3,000.10$63,003.31
2045$2,845.04 ($237.09/mo)$56,885.89$3,090.10$66,093.41
2046$2,991.68 ($249.31/mo)$59,877.57$3,182.80$69,276.21
2047$3,145.89 ($262.16/mo)$63,023.46$3,278.29$72,554.50
2048$3,308.04 ($275.67/mo)$66,331.50$3,376.63$75,931.13
2049$3,478.55 ($289.88/mo)$69,810.05$3,477.93$79,409.07
2050$3,657.85 ($304.82/mo)$73,467.89$3,582.27$82,991.34
2051$3,846.39 ($320.53/mo)$77,314.28$3,689.74$86,681.08
2052$4,044.64 ($337.05/mo)$81,358.93$3,800.43$90,481.51
2053$4,253.12 ($354.43/mo)$85,612.05$3,914.45$94,395.96
2054$4,472.34 ($372.70/mo)$90,084.39$4,031.88$98,427.84
2055$4,702.87 ($391.91/mo)$94,787.26$4,152.84$102,580.67
2056$4,945.27 ($412.11/mo)$99,732.53$4,277.42$106,858.09
2057$5,200.17 ($433.35/mo)$104,932.70$4,405.74$111,263.83