Value:$2.20 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$505.04
($42.09/month for 12 months)
Expiration Year:2060 (45 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2015$10,405.04 ($867.09/mo)$10,405.04$1,200.00$1,200.00
2016$528.30 ($44.03/mo)$10,933.34$1,236.00$2,436.00
2017$562.23 ($46.85/mo)$11,495.57$1,273.08$3,709.08
2018$592.26 ($49.36/mo)$12,087.83$1,311.27$5,020.35
2019$639.94 ($53.33/mo)$12,727.77$1,350.61$6,370.96
2020$674.97 ($56.25/mo)$13,402.74$1,391.13$7,762.09
2021$711.91 ($59.33/mo)$14,114.64$1,432.86$9,194.95
2022$750.87 ($62.57/mo)$14,865.52$1,475.85$10,670.80
2023$791.97 ($66.00/mo)$15,657.49$1,520.12$12,190.93
2024$835.32 ($69.61/mo)$16,492.81$1,565.73$13,756.66
2025$881.04 ($73.42/mo)$17,373.85$1,612.70$15,369.35
2026$929.26 ($77.44/mo)$18,303.10$1,661.08$17,030.44
2027$980.12 ($81.68/mo)$19,283.23$1,710.91$18,741.35
2028$1,033.77 ($86.15/mo)$20,316.99$1,762.24$20,503.59
2029$1,090.35 ($90.86/mo)$21,407.34$1,815.11$22,318.70
2030$1,150.02 ($95.84/mo)$22,557.36$1,869.56$24,188.26
2031$1,212.97 ($101.08/mo)$23,770.33$1,925.65$26,113.91
2032$1,279.36 ($106.61/mo)$25,049.69$1,983.42$28,097.32
2033$1,349.38 ($112.45/mo)$26,399.07$2,042.92$30,140.24
2034$1,423.24 ($118.60/mo)$27,822.31$2,104.21$32,244.45
2035$1,501.14 ($125.09/mo)$29,323.44$2,167.33$34,411.78
2036$1,583.30 ($131.94/mo)$30,906.74$2,232.35$36,644.14
2037$1,669.96 ($139.16/mo)$32,576.70$2,299.32$38,943.46
2038$1,761.36 ($146.78/mo)$34,338.05$2,368.30$41,311.76
2039$1,857.76 ($154.81/mo)$36,195.81$2,439.35$43,751.12
2040$1,959.44 ($163.29/mo)$38,155.26$2,512.53$46,263.65
2041$2,066.69 ($172.22/mo)$40,221.94$2,587.91$48,851.56
2042$2,179.80 ($181.65/mo)$42,401.75$2,665.55$51,517.11
2043$2,299.11 ($191.59/mo)$44,700.86$2,745.51$54,262.62
2044$2,424.95 ($202.08/mo)$47,125.81$2,827.88$57,090.50
2045$2,557.67 ($213.14/mo)$49,683.48$2,912.71$60,003.21
2046$2,697.66 ($224.81/mo)$52,381.15$3,000.10$63,003.31
2047$2,845.31 ($237.11/mo)$55,226.46$3,090.10$66,093.41
2048$3,001.05 ($250.09/mo)$58,227.51$3,182.80$69,276.21
2049$3,165.30 ($263.78/mo)$61,392.81$3,278.29$72,554.50
2050$3,338.55 ($278.21/mo)$64,731.36$3,376.63$75,931.13
2051$3,521.28 ($293.44/mo)$68,252.64$3,477.93$79,409.07
2052$3,714.01 ($309.50/mo)$71,966.65$3,582.27$82,991.34
2053$3,917.29 ($326.44/mo)$75,883.93$3,689.74$86,681.08
2054$4,131.69 ($344.31/mo)$80,015.63$3,800.43$90,481.51
2055$4,357.83 ($363.15/mo)$84,373.46$3,914.45$94,395.96
2056$4,596.35 ($383.03/mo)$88,969.81$4,031.88$98,427.84
2057$4,847.92 ($403.99/mo)$93,817.73$4,152.84$102,580.67
2058$5,113.26 ($426.11/mo)$98,930.99$4,277.42$106,858.09
2059$5,393.13 ($449.43/mo)$104,324.12$4,405.74$111,263.83
2060$5,688.31 ($474.03/mo)$110,012.43$4,537.92$115,801.75