Value:$46.74 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$0.00
($0.00/month for 12 months)
Expiration Year:2060 (66 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1994$9,900.00 ($825.00/mo)$9,900.00$1,200.00$1,200.00
1995$0.00 ($0.00/mo)$9,900.00$1,236.00$2,436.00
1996$0.00 ($0.00/mo)$9,900.00$1,273.08$3,709.08
1997$0.00 ($0.00/mo)$9,900.00$1,311.27$5,020.35
1998$0.00 ($0.00/mo)$9,900.00$1,350.61$6,370.96
1999$0.00 ($0.00/mo)$9,900.00$1,391.13$7,762.09
2000$0.00 ($0.00/mo)$9,900.00$1,432.86$9,194.95
2001$0.00 ($0.00/mo)$9,900.00$1,475.85$10,670.80
2002$0.00 ($0.00/mo)$9,900.00$1,520.12$12,190.93
2003$0.00 ($0.00/mo)$9,900.00$1,565.73$13,756.66
2004$0.00 ($0.00/mo)$9,900.00$1,612.70$15,369.35
2005$0.00 ($0.00/mo)$9,900.00$1,661.08$17,030.44
2006$0.00 ($0.00/mo)$9,900.00$1,710.91$18,741.35
2007$0.00 ($0.00/mo)$9,900.00$1,762.24$20,503.59
2008$0.00 ($0.00/mo)$9,900.00$1,815.11$22,318.70
2009$367.00 ($30.58/mo)$10,267.00$1,869.56$24,188.26
2010$378.00 ($31.50/mo)$10,645.00$1,925.65$26,113.91
2011$389.00 ($32.42/mo)$11,034.00$1,983.42$28,097.32
2012$422.19 ($35.18/mo)$11,456.19$2,042.92$30,140.24
2013$449.72 ($37.48/mo)$11,905.91$2,104.21$32,244.45
2014$478.46 ($39.87/mo)$12,384.37$2,167.33$34,411.78
2015$505.04 ($42.09/mo)$12,889.41$2,232.35$36,644.14
2016$528.30 ($44.03/mo)$13,417.71$2,299.32$38,943.46
2017$562.23 ($46.85/mo)$13,979.94$2,368.30$41,311.76
2018$592.26 ($49.36/mo)$14,572.20$2,439.35$43,751.12
2019$639.94 ($53.33/mo)$15,212.14$2,512.53$46,263.65
2020$674.97 ($56.25/mo)$15,887.11$2,587.91$48,851.56
2021$711.91 ($59.33/mo)$16,599.01$2,665.55$51,517.11
2022$750.87 ($62.57/mo)$17,349.89$2,745.51$54,262.62
2023$791.97 ($66.00/mo)$18,141.86$2,827.88$57,090.50
2024$835.32 ($69.61/mo)$18,977.18$2,912.71$60,003.21
2025$881.04 ($73.42/mo)$19,858.22$3,000.10$63,003.31
2026$929.26 ($77.44/mo)$20,787.47$3,090.10$66,093.41
2027$980.12 ($81.68/mo)$21,767.60$3,182.80$69,276.21
2028$1,033.77 ($86.15/mo)$22,801.36$3,278.29$72,554.50
2029$1,090.35 ($90.86/mo)$23,891.71$3,376.63$75,931.13
2030$1,150.02 ($95.84/mo)$25,041.73$3,477.93$79,409.07
2031$1,212.97 ($101.08/mo)$26,254.70$3,582.27$82,991.34
2032$1,279.36 ($106.61/mo)$27,534.06$3,689.74$86,681.08
2033$1,349.38 ($112.45/mo)$28,883.44$3,800.43$90,481.51
2034$1,423.24 ($118.60/mo)$30,306.68$3,914.45$94,395.96
2035$1,501.14 ($125.09/mo)$31,807.81$4,031.88$98,427.84
2036$1,583.30 ($131.94/mo)$33,391.11$4,152.84$102,580.67
2037$1,669.96 ($139.16/mo)$35,061.07$4,277.42$106,858.09
2038$1,761.36 ($146.78/mo)$36,822.42$4,405.74$111,263.83
2039$1,857.76 ($154.81/mo)$38,680.18$4,537.92$115,801.75
2040$1,959.44 ($163.29/mo)$40,639.63$4,674.05$120,475.80
2041$2,066.69 ($172.22/mo)$42,706.31$4,814.27$125,290.08
2042$2,179.80 ($181.65/mo)$44,886.12$4,958.70$130,248.78
2043$2,299.11 ($191.59/mo)$47,185.23$5,107.46$135,356.24
2044$2,424.95 ($202.08/mo)$49,610.18$5,260.69$140,616.93
2045$2,557.67 ($213.14/mo)$52,167.85$5,418.51$146,035.44
2046$2,697.66 ($224.81/mo)$54,865.52$5,581.06$151,616.50
2047$2,845.31 ($237.11/mo)$57,710.83$5,748.49$157,364.99
2048$3,001.05 ($250.09/mo)$60,711.88$5,920.95$163,285.94
2049$3,165.30 ($263.78/mo)$63,877.18$6,098.58$169,384.52
2050$3,338.55 ($278.21/mo)$67,215.73$6,281.54$175,666.06
2051$3,521.28 ($293.44/mo)$70,737.01$6,469.98$182,136.04
2052$3,714.01 ($309.50/mo)$74,451.02$6,664.08$188,800.12
2053$3,917.29 ($326.44/mo)$78,368.30$6,864.00$195,664.12
2054$4,131.69 ($344.31/mo)$82,500.00$7,069.92$202,734.05
2055$4,357.83 ($363.15/mo)$86,857.83$7,282.02$210,016.07
2056$4,596.35 ($383.03/mo)$91,454.18$7,500.48$217,516.55
2057$4,847.92 ($403.99/mo)$96,302.10$7,725.50$225,242.05
2058$5,113.26 ($426.11/mo)$101,415.36$7,957.26$233,199.31
2059$5,393.13 ($449.43/mo)$106,808.49$8,195.98$241,395.29
2060$5,688.31 ($474.03/mo)$112,496.80$8,441.86$249,837.15