Value:$15.64 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:2054 (61 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1993$9,900.00 ($825.00/mo)$9,900.00$1,200.00$1,200.00
1994$0.00 ($0.00/mo)$9,900.00$1,236.00$2,436.00
1995$0.00 ($0.00/mo)$9,900.00$1,273.08$3,709.08
1996$0.00 ($0.00/mo)$9,900.00$1,311.27$5,020.35
1997$0.00 ($0.00/mo)$9,900.00$1,350.61$6,370.96
1998$0.00 ($0.00/mo)$9,900.00$1,391.13$7,762.09
1999$0.00 ($0.00/mo)$9,900.00$1,432.86$9,194.95
2000$0.00 ($0.00/mo)$9,900.00$1,475.85$10,670.80
2001$0.00 ($0.00/mo)$9,900.00$1,520.12$12,190.93
2002$0.00 ($0.00/mo)$9,900.00$1,565.73$13,756.66
2003$0.00 ($0.00/mo)$9,900.00$1,612.70$15,369.35
2004$380.00 ($31.67/mo)$10,280.00$1,661.08$17,030.44
2005$383.00 ($31.92/mo)$10,663.00$1,710.91$18,741.35
2006$398.00 ($33.17/mo)$11,061.00$1,762.24$20,503.59
2007$412.00 ($34.33/mo)$11,473.00$1,815.11$22,318.70
2008$421.00 ($35.08/mo)$11,894.00$1,869.56$24,188.26
2009$434.00 ($36.17/mo)$12,328.00$1,925.65$26,113.91
2010$446.00 ($37.17/mo)$12,774.00$1,983.42$28,097.32
2011$451.00 ($37.58/mo)$13,225.00$2,042.92$30,140.24
2012$473.09 ($39.42/mo)$13,698.09$2,104.21$32,244.45
2013$481.29 ($40.11/mo)$14,179.38$2,167.33$34,411.78
2014$491.48 ($40.96/mo)$14,670.86$2,232.35$36,644.14
2015$517.49 ($43.12/mo)$15,188.35$2,299.32$38,943.46
2016$543.91 ($45.33/mo)$15,732.26$2,368.30$41,311.76
2017$560.37 ($46.70/mo)$16,292.63$2,439.35$43,751.12
2018$585.64 ($48.80/mo)$16,878.27$2,512.53$46,263.65
2019$640.41 ($53.37/mo)$17,518.68$2,587.91$48,851.56
2020$659.83 ($54.99/mo)$18,178.51$2,665.55$51,517.11
2021$679.85 ($56.65/mo)$18,858.36$2,745.51$54,262.62
2022$700.47 ($58.37/mo)$19,558.83$2,827.88$57,090.50
2023$721.71 ($60.14/mo)$20,280.54$2,912.71$60,003.21
2024$743.60 ($61.97/mo)$21,024.14$3,000.10$63,003.31
2025$766.15 ($63.85/mo)$21,790.29$3,090.10$66,093.41
2026$789.39 ($65.78/mo)$22,579.68$3,182.80$69,276.21
2027$813.33 ($67.78/mo)$23,393.02$3,278.29$72,554.50
2028$838.00 ($69.83/mo)$24,231.02$3,376.63$75,931.13
2029$863.42 ($71.95/mo)$25,094.44$3,477.93$79,409.07
2030$889.61 ($74.13/mo)$25,984.05$3,582.27$82,991.34
2031$916.59 ($76.38/mo)$26,900.63$3,689.74$86,681.08
2032$944.39 ($78.70/mo)$27,845.02$3,800.43$90,481.51
2033$973.03 ($81.09/mo)$28,818.05$3,914.45$94,395.96
2034$1,002.54 ($83.55/mo)$29,820.60$4,031.88$98,427.84
2035$1,032.95 ($86.08/mo)$30,853.55$4,152.84$102,580.67
2036$1,064.28 ($88.69/mo)$31,917.83$4,277.42$106,858.09
2037$1,096.56 ($91.38/mo)$33,014.39$4,405.74$111,263.83
2038$1,129.82 ($94.15/mo)$34,144.21$4,537.92$115,801.75
2039$1,164.09 ($97.01/mo)$35,308.29$4,674.05$120,475.80
2040$1,199.39 ($99.95/mo)$36,507.68$4,814.27$125,290.08
2041$1,235.77 ($102.98/mo)$37,743.46$4,958.70$130,248.78
2042$1,273.25 ($106.10/mo)$39,016.71$5,107.46$135,356.24
2043$1,311.87 ($109.32/mo)$40,328.57$5,260.69$140,616.93
2044$1,351.66 ($112.64/mo)$41,680.23$5,418.51$146,035.44
2045$1,392.65 ($116.05/mo)$43,072.89$5,581.06$151,616.50
2046$1,434.89 ($119.57/mo)$44,507.78$5,748.49$157,364.99
2047$1,478.41 ($123.20/mo)$45,986.19$5,920.95$163,285.94
2048$1,523.25 ($126.94/mo)$47,509.45$6,098.58$169,384.52
2049$1,569.45 ($130.79/mo)$49,078.90$6,281.54$175,666.06
2050$1,617.06 ($134.75/mo)$50,695.95$6,469.98$182,136.04
2051$1,666.10 ($138.84/mo)$52,362.05$6,664.08$188,800.12
2052$1,716.63 ($143.05/mo)$54,078.69$6,864.00$195,664.12
2053$1,768.70 ($147.39/mo)$55,847.39$7,069.92$202,734.05
2054$1,822.34 ($151.86/mo)$57,669.73$7,282.02$210,016.07