Value:$16.14 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$605.62 ($50.47/mo)$15,052.25$1,565.73$13,756.66
2017$628.35 ($52.36/mo)$15,680.60$1,612.70$15,369.35
2018$651.95 ($54.33/mo)$16,332.55$1,661.08$17,030.44
2019$676.42 ($56.37/mo)$17,008.97$1,710.91$18,741.35
2020$701.82 ($58.49/mo)$17,710.79$1,762.24$20,503.59
2021$728.17 ($60.68/mo)$18,438.96$1,815.11$22,318.70
2022$755.51 ($62.96/mo)$19,194.47$1,869.56$24,188.26
2023$783.88 ($65.32/mo)$19,978.35$1,925.65$26,113.91
2024$813.31 ($67.78/mo)$20,791.66$1,983.42$28,097.32
2025$843.85 ($70.32/mo)$21,635.51$2,042.92$30,140.24
2026$875.53 ($72.96/mo)$22,511.04$2,104.21$32,244.45
2027$908.40 ($75.70/mo)$23,419.44$2,167.33$34,411.78
2028$942.51 ($78.54/mo)$24,361.95$2,232.35$36,644.14
2029$977.90 ($81.49/mo)$25,339.84$2,299.32$38,943.46
2030$1,014.61 ($84.55/mo)$26,354.46$2,368.30$41,311.76
2031$1,052.71 ($87.73/mo)$27,407.16$2,439.35$43,751.12
2032$1,092.23 ($91.02/mo)$28,499.40$2,512.53$46,263.65
2033$1,133.24 ($94.44/mo)$29,632.64$2,587.91$48,851.56
2034$1,175.79 ($97.98/mo)$30,808.43$2,665.55$51,517.11
2035$1,219.94 ($101.66/mo)$32,028.36$2,745.51$54,262.62
2036$1,265.74 ($105.48/mo)$33,294.10$2,827.88$57,090.50
2037$1,313.26 ($109.44/mo)$34,607.36$2,912.71$60,003.21
2038$1,362.57 ($113.55/mo)$35,969.93$3,000.10$63,003.31
2039$1,413.73 ($117.81/mo)$37,383.66$3,090.10$66,093.41
2040$1,466.81 ($122.23/mo)$38,850.47$3,182.80$69,276.21
2041$1,521.88 ($126.82/mo)$40,372.36$3,278.29$72,554.50
2042$1,579.02 ($131.59/mo)$41,951.38$3,376.63$75,931.13
2043$1,638.31 ($136.53/mo)$43,589.69$3,477.93$79,409.07
2044$1,699.82 ($141.65/mo)$45,289.51$3,582.27$82,991.34
2045$1,763.64 ($146.97/mo)$47,053.15$3,689.74$86,681.08
2046$1,829.86 ($152.49/mo)$48,883.01$3,800.43$90,481.51
2047$1,898.56 ($158.21/mo)$50,781.57$3,914.45$94,395.96
2048$1,969.85 ($164.15/mo)$52,751.42$4,031.88$98,427.84
2049$2,043.81 ($170.32/mo)$54,795.23$4,152.84$102,580.67
2050$2,120.54 ($176.71/mo)$56,915.77$4,277.42$106,858.09
2051$2,200.16 ($183.35/mo)$59,115.94$4,405.74$111,263.83
2052$2,282.77 ($190.23/mo)$61,398.70$4,537.92$115,801.75
2053$2,368.48 ($197.37/mo)$63,767.18$4,674.05$120,475.80
2054$2,457.41 ($204.78/mo)$66,224.59$4,814.27$125,290.08
2055$2,549.67 ($212.47/mo)$68,774.26$4,958.70$130,248.78
2056$2,645.40 ($220.45/mo)$71,419.66$5,107.46$135,356.24
2057$2,744.72 ($228.73/mo)$74,164.38$5,260.69$140,616.93