Value:$17.76 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$322.00
($26.83/month for 12 months)
Expiration Year:2057 (55 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2002$10,222.00 ($851.83/mo)$10,222.00$1,200.00$1,200.00
2003$349.00 ($29.08/mo)$10,571.00$1,236.00$2,436.00
2004$368.00 ($30.67/mo)$10,939.00$1,273.08$3,709.08
2005$386.00 ($32.17/mo)$11,325.00$1,311.27$5,020.35
2006$424.00 ($35.33/mo)$11,749.00$1,350.61$6,370.96
2007$440.00 ($36.67/mo)$12,189.00$1,391.13$7,762.09
2008$456.00 ($38.00/mo)$12,645.00$1,432.86$9,194.95
2009$473.00 ($39.42/mo)$13,118.00$1,475.85$10,670.80
2010$487.00 ($40.58/mo)$13,605.00$1,520.12$12,190.93
2011$498.00 ($41.50/mo)$14,103.00$1,565.73$13,756.66
2012$520.35 ($43.36/mo)$14,623.35$1,612.70$15,369.35
2013$534.47 ($44.54/mo)$15,157.82$1,661.08$17,030.44
2014$554.11 ($46.18/mo)$15,711.93$1,710.91$18,741.35
2015$583.70 ($48.64/mo)$16,295.63$1,762.24$20,503.59
2016$605.62 ($50.47/mo)$16,901.25$1,815.11$22,318.70
2017$628.35 ($52.36/mo)$17,529.60$1,869.56$24,188.26
2018$651.95 ($54.33/mo)$18,181.55$1,925.65$26,113.91
2019$676.42 ($56.37/mo)$18,857.97$1,983.42$28,097.32
2020$701.82 ($58.49/mo)$19,559.79$2,042.92$30,140.24
2021$728.17 ($60.68/mo)$20,287.96$2,104.21$32,244.45
2022$755.51 ($62.96/mo)$21,043.47$2,167.33$34,411.78
2023$783.88 ($65.32/mo)$21,827.35$2,232.35$36,644.14
2024$813.31 ($67.78/mo)$22,640.66$2,299.32$38,943.46
2025$843.85 ($70.32/mo)$23,484.51$2,368.30$41,311.76
2026$875.53 ($72.96/mo)$24,360.04$2,439.35$43,751.12
2027$908.40 ($75.70/mo)$25,268.44$2,512.53$46,263.65
2028$942.51 ($78.54/mo)$26,210.95$2,587.91$48,851.56
2029$977.90 ($81.49/mo)$27,188.84$2,665.55$51,517.11
2030$1,014.61 ($84.55/mo)$28,203.46$2,745.51$54,262.62
2031$1,052.71 ($87.73/mo)$29,256.16$2,827.88$57,090.50
2032$1,092.23 ($91.02/mo)$30,348.40$2,912.71$60,003.21
2033$1,133.24 ($94.44/mo)$31,481.64$3,000.10$63,003.31
2034$1,175.79 ($97.98/mo)$32,657.43$3,090.10$66,093.41
2035$1,219.94 ($101.66/mo)$33,877.36$3,182.80$69,276.21
2036$1,265.74 ($105.48/mo)$35,143.10$3,278.29$72,554.50
2037$1,313.26 ($109.44/mo)$36,456.36$3,376.63$75,931.13
2038$1,362.57 ($113.55/mo)$37,818.93$3,477.93$79,409.07
2039$1,413.73 ($117.81/mo)$39,232.66$3,582.27$82,991.34
2040$1,466.81 ($122.23/mo)$40,699.47$3,689.74$86,681.08
2041$1,521.88 ($126.82/mo)$42,221.36$3,800.43$90,481.51
2042$1,579.02 ($131.59/mo)$43,800.38$3,914.45$94,395.96
2043$1,638.31 ($136.53/mo)$45,438.69$4,031.88$98,427.84
2044$1,699.82 ($141.65/mo)$47,138.51$4,152.84$102,580.67
2045$1,763.64 ($146.97/mo)$48,902.15$4,277.42$106,858.09
2046$1,829.86 ($152.49/mo)$50,732.01$4,405.74$111,263.83
2047$1,898.56 ($158.21/mo)$52,630.57$4,537.92$115,801.75
2048$1,969.85 ($164.15/mo)$54,600.42$4,674.05$120,475.80
2049$2,043.81 ($170.32/mo)$56,644.23$4,814.27$125,290.08
2050$2,120.54 ($176.71/mo)$58,764.77$4,958.70$130,248.78
2051$2,200.16 ($183.35/mo)$60,964.94$5,107.46$135,356.24
2052$2,282.77 ($190.23/mo)$63,247.70$5,260.69$140,616.93
2053$2,368.48 ($197.37/mo)$65,616.18$5,418.51$146,035.44
2054$2,457.41 ($204.78/mo)$68,073.59$5,581.06$151,616.50
2055$2,549.67 ($212.47/mo)$70,623.26$5,748.49$157,364.99
2056$2,645.40 ($220.45/mo)$73,268.66$5,920.95$163,285.94
2057$2,744.72 ($228.73/mo)$76,013.38$6,098.58$169,384.52