Value:$22.60 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 (60 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2000$9,900.00 ($825.00/mo)$9,900.00$1,200.00$1,200.00
2001$0.00 ($0.00/mo)$9,900.00$1,236.00$2,436.00
2002$0.00 ($0.00/mo)$9,900.00$1,273.08$3,709.08
2003$0.00 ($0.00/mo)$9,900.00$1,311.27$5,020.35
2004$0.00 ($0.00/mo)$9,900.00$1,350.61$6,370.96
2005$0.00 ($0.00/mo)$9,900.00$1,391.13$7,762.09
2006$0.00 ($0.00/mo)$9,900.00$1,432.86$9,194.95
2007$0.00 ($0.00/mo)$9,900.00$1,475.85$10,670.80
2008$0.00 ($0.00/mo)$9,900.00$1,520.12$12,190.93
2009$367.00 ($30.58/mo)$10,267.00$1,565.73$13,756.66
2010$378.00 ($31.50/mo)$10,645.00$1,612.70$15,369.35
2011$389.00 ($32.42/mo)$11,034.00$1,661.08$17,030.44
2012$422.19 ($35.18/mo)$11,456.19$1,710.91$18,741.35
2013$449.72 ($37.48/mo)$11,905.91$1,762.24$20,503.59
2014$478.46 ($39.87/mo)$12,384.37$1,815.11$22,318.70
2015$505.04 ($42.09/mo)$12,889.41$1,869.56$24,188.26
2016$525.95 ($43.83/mo)$13,415.36$1,925.65$26,113.91
2017$547.73 ($45.64/mo)$13,963.09$1,983.42$28,097.32
2018$570.41 ($47.53/mo)$14,533.50$2,042.92$30,140.24
2019$594.03 ($49.50/mo)$15,127.53$2,104.21$32,244.45
2020$618.62 ($51.55/mo)$15,746.15$2,167.33$34,411.78
2021$644.24 ($53.69/mo)$16,390.39$2,232.35$36,644.14
2022$670.91 ($55.91/mo)$17,061.30$2,299.32$38,943.46
2023$698.69 ($58.22/mo)$17,759.99$2,368.30$41,311.76
2024$727.62 ($60.64/mo)$18,487.62$2,439.35$43,751.12
2025$757.75 ($63.15/mo)$19,245.37$2,512.53$46,263.65
2026$789.13 ($65.76/mo)$20,034.49$2,587.91$48,851.56
2027$821.80 ($68.48/mo)$20,856.29$2,665.55$51,517.11
2028$855.83 ($71.32/mo)$21,712.12$2,745.51$54,262.62
2029$891.26 ($74.27/mo)$22,603.39$2,827.88$57,090.50
2030$928.17 ($77.35/mo)$23,531.56$2,912.71$60,003.21
2031$966.60 ($80.55/mo)$24,498.16$3,000.10$63,003.31
2032$1,006.62 ($83.89/mo)$25,504.78$3,090.10$66,093.41
2033$1,048.30 ($87.36/mo)$26,553.08$3,182.80$69,276.21
2034$1,091.71 ($90.98/mo)$27,644.79$3,278.29$72,554.50
2035$1,136.91 ($94.74/mo)$28,781.71$3,376.63$75,931.13
2036$1,183.99 ($98.67/mo)$29,965.70$3,477.93$79,409.07
2037$1,233.01 ($102.75/mo)$31,198.71$3,582.27$82,991.34
2038$1,284.07 ($107.01/mo)$32,482.77$3,689.74$86,681.08
2039$1,337.23 ($111.44/mo)$33,820.01$3,800.43$90,481.51
2040$1,392.60 ($116.05/mo)$35,212.61$3,914.45$94,395.96
2041$1,450.27 ($120.86/mo)$36,662.88$4,031.88$98,427.84
2042$1,510.32 ($125.86/mo)$38,173.20$4,152.84$102,580.67
2043$1,572.85 ($131.07/mo)$39,746.05$4,277.42$106,858.09
2044$1,637.98 ($136.50/mo)$41,384.03$4,405.74$111,263.83
2045$1,705.80 ($142.15/mo)$43,089.83$4,537.92$115,801.75
2046$1,776.43 ($148.04/mo)$44,866.26$4,674.05$120,475.80
2047$1,849.98 ($154.17/mo)$46,716.24$4,814.27$125,290.08
2048$1,926.59 ($160.55/mo)$48,642.83$4,958.70$130,248.78
2049$2,006.36 ($167.20/mo)$50,649.18$5,107.46$135,356.24
2050$2,089.43 ($174.12/mo)$52,738.62$5,260.69$140,616.93
2051$2,175.95 ($181.33/mo)$54,914.56$5,418.51$146,035.44
2052$2,266.05 ($188.84/mo)$57,180.61$5,581.06$151,616.50
2053$2,359.87 ($196.66/mo)$59,540.48$5,748.49$157,364.99
2054$2,457.59 ($204.80/mo)$61,998.07$5,920.95$163,285.94
2055$2,559.34 ($213.28/mo)$64,557.41$6,098.58$169,384.52
2056$2,665.32 ($222.11/mo)$67,222.73$6,281.54$175,666.06
2057$2,775.68 ($231.31/mo)$69,998.41$6,469.98$182,136.04
2058$2,890.61 ($240.88/mo)$72,889.01$6,664.08$188,800.12
2059$3,010.30 ($250.86/mo)$75,899.31$6,864.00$195,664.12
2060$3,134.94 ($261.24/mo)$79,034.25$7,069.92$202,734.05