Value:$17.41 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$349.00
($29.08/month for 12 months)
Expiration Year:2057 (54 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2003$10,249.00 ($854.08/mo)$10,249.00$1,200.00$1,200.00
2004$368.00 ($30.67/mo)$10,617.00$1,236.00$2,436.00
2005$386.00 ($32.17/mo)$11,003.00$1,273.08$3,709.08
2006$424.00 ($35.33/mo)$11,427.00$1,311.27$5,020.35
2007$440.00 ($36.67/mo)$11,867.00$1,350.61$6,370.96
2008$456.00 ($38.00/mo)$12,323.00$1,391.13$7,762.09
2009$473.00 ($39.42/mo)$12,796.00$1,432.86$9,194.95
2010$487.00 ($40.58/mo)$13,283.00$1,475.85$10,670.80
2011$498.00 ($41.50/mo)$13,781.00$1,520.12$12,190.93
2012$520.35 ($43.36/mo)$14,301.35$1,565.73$13,756.66
2013$534.47 ($44.54/mo)$14,835.82$1,612.70$15,369.35
2014$554.11 ($46.18/mo)$15,389.93$1,661.08$17,030.44
2015$583.70 ($48.64/mo)$15,973.63$1,710.91$18,741.35
2016$605.62 ($50.47/mo)$16,579.25$1,762.24$20,503.59
2017$628.35 ($52.36/mo)$17,207.60$1,815.11$22,318.70
2018$651.95 ($54.33/mo)$17,859.55$1,869.56$24,188.26
2019$676.42 ($56.37/mo)$18,535.97$1,925.65$26,113.91
2020$701.82 ($58.49/mo)$19,237.79$1,983.42$28,097.32
2021$728.17 ($60.68/mo)$19,965.96$2,042.92$30,140.24
2022$755.51 ($62.96/mo)$20,721.47$2,104.21$32,244.45
2023$783.88 ($65.32/mo)$21,505.35$2,167.33$34,411.78
2024$813.31 ($67.78/mo)$22,318.66$2,232.35$36,644.14
2025$843.85 ($70.32/mo)$23,162.51$2,299.32$38,943.46
2026$875.53 ($72.96/mo)$24,038.04$2,368.30$41,311.76
2027$908.40 ($75.70/mo)$24,946.44$2,439.35$43,751.12
2028$942.51 ($78.54/mo)$25,888.95$2,512.53$46,263.65
2029$977.90 ($81.49/mo)$26,866.84$2,587.91$48,851.56
2030$1,014.61 ($84.55/mo)$27,881.46$2,665.55$51,517.11
2031$1,052.71 ($87.73/mo)$28,934.16$2,745.51$54,262.62
2032$1,092.23 ($91.02/mo)$30,026.40$2,827.88$57,090.50
2033$1,133.24 ($94.44/mo)$31,159.64$2,912.71$60,003.21
2034$1,175.79 ($97.98/mo)$32,335.43$3,000.10$63,003.31
2035$1,219.94 ($101.66/mo)$33,555.36$3,090.10$66,093.41
2036$1,265.74 ($105.48/mo)$34,821.10$3,182.80$69,276.21
2037$1,313.26 ($109.44/mo)$36,134.36$3,278.29$72,554.50
2038$1,362.57 ($113.55/mo)$37,496.93$3,376.63$75,931.13
2039$1,413.73 ($117.81/mo)$38,910.66$3,477.93$79,409.07
2040$1,466.81 ($122.23/mo)$40,377.47$3,582.27$82,991.34
2041$1,521.88 ($126.82/mo)$41,899.36$3,689.74$86,681.08
2042$1,579.02 ($131.59/mo)$43,478.38$3,800.43$90,481.51
2043$1,638.31 ($136.53/mo)$45,116.69$3,914.45$94,395.96
2044$1,699.82 ($141.65/mo)$46,816.51$4,031.88$98,427.84
2045$1,763.64 ($146.97/mo)$48,580.15$4,152.84$102,580.67
2046$1,829.86 ($152.49/mo)$50,410.01$4,277.42$106,858.09
2047$1,898.56 ($158.21/mo)$52,308.57$4,405.74$111,263.83
2048$1,969.85 ($164.15/mo)$54,278.42$4,537.92$115,801.75
2049$2,043.81 ($170.32/mo)$56,322.23$4,674.05$120,475.80
2050$2,120.54 ($176.71/mo)$58,442.77$4,814.27$125,290.08
2051$2,200.16 ($183.35/mo)$60,642.94$4,958.70$130,248.78
2052$2,282.77 ($190.23/mo)$62,925.70$5,107.46$135,356.24
2053$2,368.48 ($197.37/mo)$65,294.18$5,260.69$140,616.93
2054$2,457.41 ($204.78/mo)$67,751.59$5,418.51$146,035.44
2055$2,549.67 ($212.47/mo)$70,301.26$5,581.06$151,616.50
2056$2,645.40 ($220.45/mo)$72,946.66$5,748.49$157,364.99
2057$2,744.72 ($228.73/mo)$75,691.38$5,920.95$163,285.94