Value:$26.38 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 (64 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1996$9,900.00 ($825.00/mo)$9,900.00$1,200.00$1,200.00
1997$0.00 ($0.00/mo)$9,900.00$1,236.00$2,436.00
1998$0.00 ($0.00/mo)$9,900.00$1,273.08$3,709.08
1999$0.00 ($0.00/mo)$9,900.00$1,311.27$5,020.35
2000$0.00 ($0.00/mo)$9,900.00$1,350.61$6,370.96
2001$0.00 ($0.00/mo)$9,900.00$1,391.13$7,762.09
2002$0.00 ($0.00/mo)$9,900.00$1,432.86$9,194.95
2003$0.00 ($0.00/mo)$9,900.00$1,475.85$10,670.80
2004$0.00 ($0.00/mo)$9,900.00$1,520.12$12,190.93
2005$0.00 ($0.00/mo)$9,900.00$1,565.73$13,756.66
2006$0.00 ($0.00/mo)$9,900.00$1,612.70$15,369.35
2007$0.00 ($0.00/mo)$9,900.00$1,661.08$17,030.44
2008$0.00 ($0.00/mo)$9,900.00$1,710.91$18,741.35
2009$382.00 ($31.83/mo)$10,282.00$1,762.24$20,503.59
2010$394.00 ($32.83/mo)$10,676.00$1,815.11$22,318.70
2011$407.00 ($33.92/mo)$11,083.00$1,869.56$24,188.26
2012$432.55 ($36.05/mo)$11,515.55$1,925.65$26,113.91
2013$457.52 ($38.13/mo)$11,973.07$1,983.42$28,097.32
2014$493.66 ($41.14/mo)$12,466.73$2,042.92$30,140.24
2015$514.83 ($42.90/mo)$12,981.56$2,104.21$32,244.45
2016$536.85 ($44.74/mo)$13,518.41$2,167.33$34,411.78
2017$559.82 ($46.65/mo)$14,078.23$2,232.35$36,644.14
2018$583.77 ($48.65/mo)$14,662.00$2,299.32$38,943.46
2019$608.74 ($50.73/mo)$15,270.74$2,368.30$41,311.76
2020$634.78 ($52.90/mo)$15,905.53$2,439.35$43,751.12
2021$661.94 ($55.16/mo)$16,567.47$2,512.53$46,263.65
2022$690.26 ($57.52/mo)$17,257.72$2,587.91$48,851.56
2023$719.78 ($59.98/mo)$17,977.50$2,665.55$51,517.11
2024$750.58 ($62.55/mo)$18,728.08$2,745.51$54,262.62
2025$782.68 ($65.22/mo)$19,510.76$2,827.88$57,090.50
2026$816.17 ($68.01/mo)$20,326.93$2,912.71$60,003.21
2027$851.08 ($70.92/mo)$21,178.01$3,000.10$63,003.31
2028$887.49 ($73.96/mo)$22,065.50$3,090.10$66,093.41
2029$925.46 ($77.12/mo)$22,990.96$3,182.80$69,276.21
2030$965.05 ($80.42/mo)$23,956.00$3,278.29$72,554.50
2031$1,006.33 ($83.86/mo)$24,962.33$3,376.63$75,931.13
2032$1,049.38 ($87.45/mo)$26,011.71$3,477.93$79,409.07
2033$1,094.27 ($91.19/mo)$27,105.98$3,582.27$82,991.34
2034$1,141.08 ($95.09/mo)$28,247.07$3,689.74$86,681.08
2035$1,189.90 ($99.16/mo)$29,436.96$3,800.43$90,481.51
2036$1,240.80 ($103.40/mo)$30,677.76$3,914.45$94,395.96
2037$1,293.88 ($107.82/mo)$31,971.64$4,031.88$98,427.84
2038$1,349.23 ($112.44/mo)$33,320.87$4,152.84$102,580.67
2039$1,406.95 ($117.25/mo)$34,727.82$4,277.42$106,858.09
2040$1,467.14 ($122.26/mo)$36,194.96$4,405.74$111,263.83
2041$1,529.90 ($127.49/mo)$37,724.86$4,537.92$115,801.75
2042$1,595.35 ($132.95/mo)$39,320.21$4,674.05$120,475.80
2043$1,663.59 ($138.63/mo)$40,983.80$4,814.27$125,290.08
2044$1,734.76 ($144.56/mo)$42,718.56$4,958.70$130,248.78
2045$1,808.97 ($150.75/mo)$44,527.54$5,107.46$135,356.24
2046$1,886.36 ($157.20/mo)$46,413.90$5,260.69$140,616.93
2047$1,967.06 ($163.92/mo)$48,380.95$5,418.51$146,035.44
2048$2,051.20 ($170.93/mo)$50,432.16$5,581.06$151,616.50
2049$2,138.95 ($178.25/mo)$52,571.11$5,748.49$157,364.99
2050$2,230.46 ($185.87/mo)$54,801.57$5,920.95$163,285.94
2051$2,325.87 ($193.82/mo)$57,127.44$6,098.58$169,384.52
2052$2,425.37 ($202.11/mo)$59,552.81$6,281.54$175,666.06
2053$2,529.13 ($210.76/mo)$62,081.93$6,469.98$182,136.04
2054$2,637.32 ($219.78/mo)$64,719.25$6,664.08$188,800.12
2055$2,750.14 ($229.18/mo)$67,469.39$6,864.00$195,664.12
2056$2,867.79 ($238.98/mo)$70,337.18$7,069.92$202,734.05
2057$2,990.47 ($249.21/mo)$73,327.65$7,282.02$210,016.07
2058$3,118.40 ($259.87/mo)$76,446.05$7,500.48$217,516.55
2059$3,251.80 ($270.98/mo)$79,697.85$7,725.50$225,242.05
2060$3,390.91 ($282.58/mo)$83,088.76$7,957.26$233,199.31