Value:$16.42 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$440.00
($36.67/month for 12 months)
Expiration Year:2057 (50 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2007$10,340.00 ($861.67/mo)$10,340.00$1,200.00$1,200.00
2008$456.00 ($38.00/mo)$10,796.00$1,236.00$2,436.00
2009$473.00 ($39.42/mo)$11,269.00$1,273.08$3,709.08
2010$487.00 ($40.58/mo)$11,756.00$1,311.27$5,020.35
2011$498.00 ($41.50/mo)$12,254.00$1,350.61$6,370.96
2012$520.35 ($43.36/mo)$12,774.35$1,391.13$7,762.09
2013$534.47 ($44.54/mo)$13,308.82$1,432.86$9,194.95
2014$554.11 ($46.18/mo)$13,862.93$1,475.85$10,670.80
2015$583.70 ($48.64/mo)$14,446.63$1,520.12$12,190.93
2016$601.07 ($50.09/mo)$15,047.70$1,565.73$13,756.66
2017$640.73 ($53.39/mo)$15,688.43$1,612.70$15,369.35
2018$672.45 ($56.04/mo)$16,360.88$1,661.08$17,030.44
2019$700.00 ($58.33/mo)$17,060.88$1,710.91$18,741.35
2020$726.74 ($60.56/mo)$17,787.62$1,762.24$20,503.59
2021$754.50 ($62.87/mo)$18,542.12$1,815.11$22,318.70
2022$783.32 ($65.28/mo)$19,325.44$1,869.56$24,188.26
2023$813.24 ($67.77/mo)$20,138.68$1,925.65$26,113.91
2024$844.30 ($70.36/mo)$20,982.98$1,983.42$28,097.32
2025$876.55 ($73.05/mo)$21,859.54$2,042.92$30,140.24
2026$910.04 ($75.84/mo)$22,769.57$2,104.21$32,244.45
2027$944.80 ($78.73/mo)$23,714.37$2,167.33$34,411.78
2028$980.89 ($81.74/mo)$24,695.26$2,232.35$36,644.14
2029$1,018.36 ($84.86/mo)$25,713.62$2,299.32$38,943.46
2030$1,057.26 ($88.10/mo)$26,770.87$2,368.30$41,311.76
2031$1,097.64 ($91.47/mo)$27,868.51$2,439.35$43,751.12
2032$1,139.57 ($94.96/mo)$29,008.08$2,512.53$46,263.65
2033$1,183.10 ($98.59/mo)$30,191.18$2,587.91$48,851.56
2034$1,228.29 ($102.36/mo)$31,419.47$2,665.55$51,517.11
2035$1,275.21 ($106.27/mo)$32,694.68$2,745.51$54,262.62
2036$1,323.92 ($110.33/mo)$34,018.60$2,827.88$57,090.50
2037$1,374.49 ($114.54/mo)$35,393.09$2,912.71$60,003.21
2038$1,426.99 ($118.92/mo)$36,820.08$3,000.10$63,003.31
2039$1,481.50 ($123.46/mo)$38,301.58$3,090.10$66,093.41
2040$1,538.09 ($128.17/mo)$39,839.67$3,182.80$69,276.21
2041$1,596.84 ($133.07/mo)$41,436.51$3,278.29$72,554.50
2042$1,657.84 ($138.15/mo)$43,094.35$3,376.63$75,931.13
2043$1,721.17 ($143.43/mo)$44,815.52$3,477.93$79,409.07
2044$1,786.91 ($148.91/mo)$46,602.43$3,582.27$82,991.34
2045$1,855.17 ($154.60/mo)$48,457.59$3,689.74$86,681.08
2046$1,926.03 ($160.50/mo)$50,383.62$3,800.43$90,481.51
2047$1,999.60 ($166.63/mo)$52,383.23$3,914.45$94,395.96
2048$2,075.98 ($173.00/mo)$54,459.21$4,031.88$98,427.84
2049$2,155.28 ($179.61/mo)$56,614.49$4,152.84$102,580.67
2050$2,237.61 ($186.47/mo)$58,852.09$4,277.42$106,858.09
2051$2,323.08 ($193.59/mo)$61,175.17$4,405.74$111,263.83
2052$2,411.82 ($200.98/mo)$63,586.99$4,537.92$115,801.75
2053$2,503.94 ($208.66/mo)$66,090.93$4,674.05$120,475.80
2054$2,599.59 ($216.63/mo)$68,690.52$4,814.27$125,290.08
2055$2,698.89 ($224.91/mo)$71,389.41$4,958.70$130,248.78
2056$2,801.98 ($233.50/mo)$74,191.39$5,107.46$135,356.24
2057$2,909.01 ($242.42/mo)$77,100.40$5,260.69$140,616.93