Value:$19.63 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:2062 (65 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1997$9,900.00 ($825.00/mo)$9,900.00$1,200.00$1,200.00
1998$0.00 ($0.00/mo)$9,900.00$1,236.00$2,436.00
1999$0.00 ($0.00/mo)$9,900.00$1,273.08$3,709.08
2000$0.00 ($0.00/mo)$9,900.00$1,311.27$5,020.35
2001$0.00 ($0.00/mo)$9,900.00$1,350.61$6,370.96
2002$0.00 ($0.00/mo)$9,900.00$1,391.13$7,762.09
2003$0.00 ($0.00/mo)$9,900.00$1,432.86$9,194.95
2004$0.00 ($0.00/mo)$9,900.00$1,475.85$10,670.80
2005$0.00 ($0.00/mo)$9,900.00$1,520.12$12,190.93
2006$0.00 ($0.00/mo)$9,900.00$1,565.73$13,756.66
2007$0.00 ($0.00/mo)$9,900.00$1,612.70$15,369.35
2008$0.00 ($0.00/mo)$9,900.00$1,661.08$17,030.44
2009$0.00 ($0.00/mo)$9,900.00$1,710.91$18,741.35
2010$0.00 ($0.00/mo)$9,900.00$1,762.24$20,503.59
2011$573.00 ($47.75/mo)$10,473.00$1,815.11$22,318.70
2012$596.07 ($49.67/mo)$11,069.07$1,869.56$24,188.26
2013$625.29 ($52.11/mo)$11,694.36$1,925.65$26,113.91
2014$643.78 ($53.65/mo)$12,338.14$1,983.42$28,097.32
2015$651.00 ($54.25/mo)$12,989.14$2,042.92$30,140.24
2016$679.13 ($56.59/mo)$13,668.27$2,104.21$32,244.45
2017$702.97 ($58.58/mo)$14,371.24$2,167.33$34,411.78
2018$753.52 ($62.79/mo)$15,124.76$2,232.35$36,644.14
2019$786.03 ($65.50/mo)$15,910.79$2,299.32$38,943.46
2020$813.27 ($67.77/mo)$16,724.06$2,368.30$41,311.76
2021$841.46 ($70.12/mo)$17,565.52$2,439.35$43,751.12
2022$870.62 ($72.55/mo)$18,436.14$2,512.53$46,263.65
2023$900.80 ($75.07/mo)$19,336.94$2,587.91$48,851.56
2024$932.02 ($77.67/mo)$20,268.95$2,665.55$51,517.11
2025$964.32 ($80.36/mo)$21,233.27$2,745.51$54,262.62
2026$997.74 ($83.14/mo)$22,231.01$2,827.88$57,090.50
2027$1,032.32 ($86.03/mo)$23,263.33$2,912.71$60,003.21
2028$1,068.10 ($89.01/mo)$24,331.43$3,000.10$63,003.31
2029$1,105.11 ($92.09/mo)$25,436.54$3,090.10$66,093.41
2030$1,143.42 ($95.28/mo)$26,579.96$3,182.80$69,276.21
2031$1,183.04 ($98.59/mo)$27,763.00$3,278.29$72,554.50
2032$1,224.05 ($102.00/mo)$28,987.05$3,376.63$75,931.13
2033$1,266.47 ($105.54/mo)$30,253.52$3,477.93$79,409.07
2034$1,310.36 ($109.20/mo)$31,563.88$3,582.27$82,991.34
2035$1,355.78 ($112.98/mo)$32,919.65$3,689.74$86,681.08
2036$1,402.77 ($116.90/mo)$34,322.42$3,800.43$90,481.51
2037$1,451.38 ($120.95/mo)$35,773.80$3,914.45$94,395.96
2038$1,501.68 ($125.14/mo)$37,275.49$4,031.88$98,427.84
2039$1,553.73 ($129.48/mo)$38,829.22$4,152.84$102,580.67
2040$1,607.58 ($133.96/mo)$40,436.80$4,277.42$106,858.09
2041$1,663.29 ($138.61/mo)$42,100.09$4,405.74$111,263.83
2042$1,720.94 ($143.41/mo)$43,821.03$4,537.92$115,801.75
2043$1,780.59 ($148.38/mo)$45,601.62$4,674.05$120,475.80
2044$1,842.30 ($153.52/mo)$47,443.91$4,814.27$125,290.08
2045$1,906.15 ($158.85/mo)$49,350.06$4,958.70$130,248.78
2046$1,972.21 ($164.35/mo)$51,322.27$5,107.46$135,356.24
2047$2,040.56 ($170.05/mo)$53,362.84$5,260.69$140,616.93
2048$2,111.29 ($175.94/mo)$55,474.12$5,418.51$146,035.44
2049$2,184.46 ($182.04/mo)$57,658.58$5,581.06$151,616.50
2050$2,260.17 ($188.35/mo)$59,918.75$5,748.49$157,364.99
2051$2,338.50 ($194.87/mo)$62,257.25$5,920.95$163,285.94
2052$2,419.55 ($201.63/mo)$64,676.79$6,098.58$169,384.52
2053$2,503.40 ($208.62/mo)$67,180.20$6,281.54$175,666.06
2054$2,590.17 ($215.85/mo)$69,770.36$6,469.98$182,136.04
2055$2,679.94 ($223.33/mo)$72,450.30$6,664.08$188,800.12
2056$2,772.82 ($231.07/mo)$75,223.12$6,864.00$195,664.12
2057$2,868.92 ($239.08/mo)$78,092.04$7,069.92$202,734.05
2058$2,968.35 ($247.36/mo)$81,060.39$7,282.02$210,016.07
2059$3,071.23 ($255.94/mo)$84,131.62$7,500.48$217,516.55
2060$3,177.67 ($264.81/mo)$87,309.29$7,725.50$225,242.05
2061$3,287.80 ($273.98/mo)$90,597.09$7,957.26$233,199.31
2062$3,401.75 ($283.48/mo)$93,998.84$8,195.98$241,395.29