Value:$2.25 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$534.47
($44.54/month for 12 months)
Expiration Year:2057 (44 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2013$10,434.47 ($869.54/mo)$10,434.47$1,200.00$1,200.00
2014$554.11 ($46.18/mo)$10,988.58$1,236.00$2,436.00
2015$583.70 ($48.64/mo)$11,572.28$1,273.08$3,709.08
2016$605.62 ($50.47/mo)$12,177.90$1,311.27$5,020.35
2017$628.35 ($52.36/mo)$12,806.25$1,350.61$6,370.96
2018$651.95 ($54.33/mo)$13,458.20$1,391.13$7,762.09
2019$676.42 ($56.37/mo)$14,134.62$1,432.86$9,194.95
2020$701.82 ($58.49/mo)$14,836.44$1,475.85$10,670.80
2021$728.17 ($60.68/mo)$15,564.61$1,520.12$12,190.93
2022$755.51 ($62.96/mo)$16,320.12$1,565.73$13,756.66
2023$783.88 ($65.32/mo)$17,104.00$1,612.70$15,369.35
2024$813.31 ($67.78/mo)$17,917.31$1,661.08$17,030.44
2025$843.85 ($70.32/mo)$18,761.16$1,710.91$18,741.35
2026$875.53 ($72.96/mo)$19,636.69$1,762.24$20,503.59
2027$908.40 ($75.70/mo)$20,545.09$1,815.11$22,318.70
2028$942.51 ($78.54/mo)$21,487.60$1,869.56$24,188.26
2029$977.90 ($81.49/mo)$22,465.49$1,925.65$26,113.91
2030$1,014.61 ($84.55/mo)$23,480.11$1,983.42$28,097.32
2031$1,052.71 ($87.73/mo)$24,532.81$2,042.92$30,140.24
2032$1,092.23 ($91.02/mo)$25,625.05$2,104.21$32,244.45
2033$1,133.24 ($94.44/mo)$26,758.29$2,167.33$34,411.78
2034$1,175.79 ($97.98/mo)$27,934.08$2,232.35$36,644.14
2035$1,219.94 ($101.66/mo)$29,154.01$2,299.32$38,943.46
2036$1,265.74 ($105.48/mo)$30,419.75$2,368.30$41,311.76
2037$1,313.26 ($109.44/mo)$31,733.01$2,439.35$43,751.12
2038$1,362.57 ($113.55/mo)$33,095.58$2,512.53$46,263.65
2039$1,413.73 ($117.81/mo)$34,509.31$2,587.91$48,851.56
2040$1,466.81 ($122.23/mo)$35,976.12$2,665.55$51,517.11
2041$1,521.88 ($126.82/mo)$37,498.01$2,745.51$54,262.62
2042$1,579.02 ($131.59/mo)$39,077.03$2,827.88$57,090.50
2043$1,638.31 ($136.53/mo)$40,715.34$2,912.71$60,003.21
2044$1,699.82 ($141.65/mo)$42,415.16$3,000.10$63,003.31
2045$1,763.64 ($146.97/mo)$44,178.80$3,090.10$66,093.41
2046$1,829.86 ($152.49/mo)$46,008.66$3,182.80$69,276.21
2047$1,898.56 ($158.21/mo)$47,907.22$3,278.29$72,554.50
2048$1,969.85 ($164.15/mo)$49,877.07$3,376.63$75,931.13
2049$2,043.81 ($170.32/mo)$51,920.88$3,477.93$79,409.07
2050$2,120.54 ($176.71/mo)$54,041.42$3,582.27$82,991.34
2051$2,200.16 ($183.35/mo)$56,241.59$3,689.74$86,681.08
2052$2,282.77 ($190.23/mo)$58,524.35$3,800.43$90,481.51
2053$2,368.48 ($197.37/mo)$60,892.83$3,914.45$94,395.96
2054$2,457.41 ($204.78/mo)$63,350.24$4,031.88$98,427.84
2055$2,549.67 ($212.47/mo)$65,899.91$4,152.84$102,580.67
2056$2,645.40 ($220.45/mo)$68,545.31$4,277.42$106,858.09
2057$2,744.72 ($228.73/mo)$71,290.03$4,405.74$111,263.83