Value:$27.39 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 (57 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2003$9,900.00 ($825.00/mo)$9,900.00$1,200.00$1,200.00
2004$0.00 ($0.00/mo)$9,900.00$1,236.00$2,436.00
2005$0.00 ($0.00/mo)$9,900.00$1,273.08$3,709.08
2006$0.00 ($0.00/mo)$9,900.00$1,311.27$5,020.35
2007$0.00 ($0.00/mo)$9,900.00$1,350.61$6,370.96
2008$0.00 ($0.00/mo)$9,900.00$1,391.13$7,762.09
2009$382.00 ($31.83/mo)$10,282.00$1,432.86$9,194.95
2010$394.00 ($32.83/mo)$10,676.00$1,475.85$10,670.80
2011$407.00 ($33.92/mo)$11,083.00$1,520.12$12,190.93
2012$432.55 ($36.05/mo)$11,515.55$1,565.73$13,756.66
2013$457.52 ($38.13/mo)$11,973.07$1,612.70$15,369.35
2014$493.66 ($41.14/mo)$12,466.73$1,661.08$17,030.44
2015$514.83 ($42.90/mo)$12,981.56$1,710.91$18,741.35
2016$537.30 ($44.78/mo)$13,518.86$1,762.24$20,503.59
2017$560.70 ($46.73/mo)$14,079.56$1,815.11$22,318.70
2018$588.28 ($49.02/mo)$14,667.84$1,869.56$24,188.26
2019$626.64 ($52.22/mo)$15,294.48$1,925.65$26,113.91
2020$657.40 ($54.78/mo)$15,951.88$1,983.42$28,097.32
2021$689.67 ($57.47/mo)$16,641.55$2,042.92$30,140.24
2022$723.53 ($60.29/mo)$17,365.08$2,104.21$32,244.45
2023$759.04 ($63.25/mo)$18,124.12$2,167.33$34,411.78
2024$796.30 ($66.36/mo)$18,920.42$2,232.35$36,644.14
2025$835.39 ($69.62/mo)$19,755.81$2,299.32$38,943.46
2026$876.40 ($73.03/mo)$20,632.21$2,368.30$41,311.76
2027$919.42 ($76.62/mo)$21,551.63$2,439.35$43,751.12
2028$964.55 ($80.38/mo)$22,516.18$2,512.53$46,263.65
2029$1,011.90 ($84.32/mo)$23,528.08$2,587.91$48,851.56
2030$1,061.57 ($88.46/mo)$24,589.65$2,665.55$51,517.11
2031$1,113.68 ($92.81/mo)$25,703.33$2,745.51$54,262.62
2032$1,168.35 ($97.36/mo)$26,871.68$2,827.88$57,090.50
2033$1,225.70 ($102.14/mo)$28,097.39$2,912.71$60,003.21
2034$1,285.87 ($107.16/mo)$29,383.25$3,000.10$63,003.31
2035$1,348.99 ($112.42/mo)$30,732.25$3,090.10$66,093.41
2036$1,415.21 ($117.93/mo)$32,147.45$3,182.80$69,276.21
2037$1,484.68 ($123.72/mo)$33,632.13$3,278.29$72,554.50
2038$1,557.56 ($129.80/mo)$35,189.69$3,376.63$75,931.13
2039$1,634.02 ($136.17/mo)$36,823.71$3,477.93$79,409.07
2040$1,714.23 ($142.85/mo)$38,537.94$3,582.27$82,991.34
2041$1,798.38 ($149.86/mo)$40,336.31$3,689.74$86,681.08
2042$1,886.65 ($157.22/mo)$42,222.97$3,800.43$90,481.51
2043$1,979.27 ($164.94/mo)$44,202.23$3,914.45$94,395.96
2044$2,076.42 ($173.04/mo)$46,278.66$4,031.88$98,427.84
2045$2,178.35 ($181.53/mo)$48,457.01$4,152.84$102,580.67
2046$2,285.28 ($190.44/mo)$50,742.29$4,277.42$106,858.09
2047$2,397.46 ($199.79/mo)$53,139.75$4,405.74$111,263.83
2048$2,515.15 ($209.60/mo)$55,654.90$4,537.92$115,801.75
2049$2,638.61 ($219.88/mo)$58,293.52$4,674.05$120,475.80
2050$2,768.14 ($230.68/mo)$61,061.65$4,814.27$125,290.08
2051$2,904.02 ($242.00/mo)$63,965.67$4,958.70$130,248.78
2052$3,046.57 ($253.88/mo)$67,012.25$5,107.46$135,356.24
2053$3,196.12 ($266.34/mo)$70,208.37$5,260.69$140,616.93
2054$3,353.01 ($279.42/mo)$73,561.38$5,418.51$146,035.44
2055$3,517.61 ($293.13/mo)$77,078.99$5,581.06$151,616.50
2056$3,690.28 ($307.52/mo)$80,769.27$5,748.49$157,364.99
2057$3,871.43 ($322.62/mo)$84,640.69$5,920.95$163,285.94
2058$4,061.47 ($338.46/mo)$88,702.16$6,098.58$169,384.52
2059$4,260.84 ($355.07/mo)$92,963.00$6,281.54$175,666.06
2060$4,469.99 ($372.50/mo)$97,432.99$6,469.98$182,136.04