Value:$2.36 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$629.89
($52.49/month for 12 months)
Expiration Year:2057 (42 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2015$10,529.89 ($877.49/mo)$10,529.89$1,200.00$1,200.00
2016$662.36 ($55.20/mo)$11,192.25$1,236.00$2,436.00
2017$696.50 ($58.04/mo)$11,888.74$1,273.08$3,709.08
2018$732.40 ($61.03/mo)$12,621.14$1,311.27$5,020.35
2019$770.15 ($64.18/mo)$13,391.29$1,350.61$6,370.96
2020$809.85 ($67.49/mo)$14,201.14$1,391.13$7,762.09
2021$851.59 ($70.97/mo)$15,052.72$1,432.86$9,194.95
2022$895.48 ($74.62/mo)$15,948.21$1,475.85$10,670.80
2023$941.64 ($78.47/mo)$16,889.84$1,520.12$12,190.93
2024$990.17 ($82.51/mo)$17,880.02$1,565.73$13,756.66
2025$1,041.21 ($86.77/mo)$18,921.23$1,612.70$15,369.35
2026$1,094.88 ($91.24/mo)$20,016.11$1,661.08$17,030.44
2027$1,151.31 ($95.94/mo)$21,167.43$1,710.91$18,741.35
2028$1,210.66 ($100.89/mo)$22,378.08$1,762.24$20,503.59
2029$1,273.06 ($106.09/mo)$23,651.15$1,815.11$22,318.70
2030$1,338.68 ($111.56/mo)$24,989.82$1,869.56$24,188.26
2031$1,407.68 ($117.31/mo)$26,397.50$1,925.65$26,113.91
2032$1,480.24 ($123.35/mo)$27,877.74$1,983.42$28,097.32
2033$1,556.53 ($129.71/mo)$29,434.28$2,042.92$30,140.24
2034$1,636.76 ($136.40/mo)$31,071.04$2,104.21$32,244.45
2035$1,721.13 ($143.43/mo)$32,792.17$2,167.33$34,411.78
2036$1,809.84 ($150.82/mo)$34,602.02$2,232.35$36,644.14
2037$1,903.13 ($158.59/mo)$36,505.15$2,299.32$38,943.46
2038$2,001.23 ($166.77/mo)$38,506.37$2,368.30$41,311.76
2039$2,104.38 ($175.36/mo)$40,610.75$2,439.35$43,751.12
2040$2,212.84 ($184.40/mo)$42,823.59$2,512.53$46,263.65
2041$2,326.90 ($193.91/mo)$45,150.50$2,587.91$48,851.56
2042$2,446.84 ($203.90/mo)$47,597.34$2,665.55$51,517.11
2043$2,572.96 ($214.41/mo)$50,170.30$2,745.51$54,262.62
2044$2,705.58 ($225.47/mo)$52,875.88$2,827.88$57,090.50
2045$2,845.04 ($237.09/mo)$55,720.92$2,912.71$60,003.21
2046$2,991.68 ($249.31/mo)$58,712.60$3,000.10$63,003.31
2047$3,145.89 ($262.16/mo)$61,858.49$3,090.10$66,093.41
2048$3,308.04 ($275.67/mo)$65,166.53$3,182.80$69,276.21
2049$3,478.55 ($289.88/mo)$68,645.08$3,278.29$72,554.50
2050$3,657.85 ($304.82/mo)$72,302.92$3,376.63$75,931.13
2051$3,846.39 ($320.53/mo)$76,149.31$3,477.93$79,409.07
2052$4,044.64 ($337.05/mo)$80,193.96$3,582.27$82,991.34
2053$4,253.12 ($354.43/mo)$84,447.08$3,689.74$86,681.08
2054$4,472.34 ($372.70/mo)$88,919.42$3,800.43$90,481.51
2055$4,702.87 ($391.91/mo)$93,622.29$3,914.45$94,395.96
2056$4,945.27 ($412.11/mo)$98,567.56$4,031.88$98,427.84
2057$5,200.17 ($433.35/mo)$103,767.73$4,152.84$102,580.67