Value:$2.54 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$517.49
($43.12/month for 12 months)
Expiration Year:2054 (39 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2015$10,417.49 ($868.12/mo)$10,417.49$1,200.00$1,200.00
2016$543.91 ($45.33/mo)$10,961.40$1,236.00$2,436.00
2017$560.37 ($46.70/mo)$11,521.77$1,273.08$3,709.08
2018$585.64 ($48.80/mo)$12,107.41$1,311.27$5,020.35
2019$640.41 ($53.37/mo)$12,747.82$1,350.61$6,370.96
2020$659.83 ($54.99/mo)$13,407.65$1,391.13$7,762.09
2021$679.85 ($56.65/mo)$14,087.50$1,432.86$9,194.95
2022$700.47 ($58.37/mo)$14,787.97$1,475.85$10,670.80
2023$721.71 ($60.14/mo)$15,509.68$1,520.12$12,190.93
2024$743.60 ($61.97/mo)$16,253.28$1,565.73$13,756.66
2025$766.15 ($63.85/mo)$17,019.43$1,612.70$15,369.35
2026$789.39 ($65.78/mo)$17,808.82$1,661.08$17,030.44
2027$813.33 ($67.78/mo)$18,622.16$1,710.91$18,741.35
2028$838.00 ($69.83/mo)$19,460.16$1,762.24$20,503.59
2029$863.42 ($71.95/mo)$20,323.58$1,815.11$22,318.70
2030$889.61 ($74.13/mo)$21,213.19$1,869.56$24,188.26
2031$916.59 ($76.38/mo)$22,129.77$1,925.65$26,113.91
2032$944.39 ($78.70/mo)$23,074.16$1,983.42$28,097.32
2033$973.03 ($81.09/mo)$24,047.19$2,042.92$30,140.24
2034$1,002.54 ($83.55/mo)$25,049.74$2,104.21$32,244.45
2035$1,032.95 ($86.08/mo)$26,082.69$2,167.33$34,411.78
2036$1,064.28 ($88.69/mo)$27,146.97$2,232.35$36,644.14
2037$1,096.56 ($91.38/mo)$28,243.53$2,299.32$38,943.46
2038$1,129.82 ($94.15/mo)$29,373.35$2,368.30$41,311.76
2039$1,164.09 ($97.01/mo)$30,537.43$2,439.35$43,751.12
2040$1,199.39 ($99.95/mo)$31,736.82$2,512.53$46,263.65
2041$1,235.77 ($102.98/mo)$32,972.60$2,587.91$48,851.56
2042$1,273.25 ($106.10/mo)$34,245.85$2,665.55$51,517.11
2043$1,311.87 ($109.32/mo)$35,557.71$2,745.51$54,262.62
2044$1,351.66 ($112.64/mo)$36,909.37$2,827.88$57,090.50
2045$1,392.65 ($116.05/mo)$38,302.03$2,912.71$60,003.21
2046$1,434.89 ($119.57/mo)$39,736.92$3,000.10$63,003.31
2047$1,478.41 ($123.20/mo)$41,215.33$3,090.10$66,093.41
2048$1,523.25 ($126.94/mo)$42,738.59$3,182.80$69,276.21
2049$1,569.45 ($130.79/mo)$44,308.04$3,278.29$72,554.50
2050$1,617.06 ($134.75/mo)$45,925.09$3,376.63$75,931.13
2051$1,666.10 ($138.84/mo)$47,591.19$3,477.93$79,409.07
2052$1,716.63 ($143.05/mo)$49,307.83$3,582.27$82,991.34
2053$1,768.70 ($147.39/mo)$51,076.53$3,689.74$86,681.08
2054$1,822.34 ($151.86/mo)$52,898.87$3,800.43$90,481.51