Value:$21.36 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 (55 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1999$9,900.00 ($825.00/mo)$9,900.00$1,200.00$1,200.00
2000$0.00 ($0.00/mo)$9,900.00$1,236.00$2,436.00
2001$0.00 ($0.00/mo)$9,900.00$1,273.08$3,709.08
2002$0.00 ($0.00/mo)$9,900.00$1,311.27$5,020.35
2003$0.00 ($0.00/mo)$9,900.00$1,350.61$6,370.96
2004$380.00 ($31.67/mo)$10,280.00$1,391.13$7,762.09
2005$383.00 ($31.92/mo)$10,663.00$1,432.86$9,194.95
2006$398.00 ($33.17/mo)$11,061.00$1,475.85$10,670.80
2007$412.00 ($34.33/mo)$11,473.00$1,520.12$12,190.93
2008$421.00 ($35.08/mo)$11,894.00$1,565.73$13,756.66
2009$434.00 ($36.17/mo)$12,328.00$1,612.70$15,369.35
2010$446.00 ($37.17/mo)$12,774.00$1,661.08$17,030.44
2011$451.00 ($37.58/mo)$13,225.00$1,710.91$18,741.35
2012$473.09 ($39.42/mo)$13,698.09$1,762.24$20,503.59
2013$481.29 ($40.11/mo)$14,179.38$1,815.11$22,318.70
2014$491.48 ($40.96/mo)$14,670.86$1,869.56$24,188.26
2015$517.49 ($43.12/mo)$15,188.35$1,925.65$26,113.91
2016$539.93 ($44.99/mo)$15,728.28$1,983.42$28,097.32
2017$563.35 ($46.95/mo)$16,291.64$2,042.92$30,140.24
2018$587.78 ($48.98/mo)$16,879.42$2,104.21$32,244.45
2019$613.28 ($51.11/mo)$17,492.70$2,167.33$34,411.78
2020$639.88 ($53.32/mo)$18,132.57$2,232.35$36,644.14
2021$667.63 ($55.64/mo)$18,800.20$2,299.32$38,943.46
2022$696.58 ($58.05/mo)$19,496.79$2,368.30$41,311.76
2023$726.80 ($60.57/mo)$20,223.58$2,439.35$43,751.12
2024$758.32 ($63.19/mo)$20,981.90$2,512.53$46,263.65
2025$791.21 ($65.93/mo)$21,773.10$2,587.91$48,851.56
2026$825.52 ($68.79/mo)$22,598.62$2,665.55$51,517.11
2027$861.33 ($71.78/mo)$23,459.95$2,745.51$54,262.62
2028$898.68 ($74.89/mo)$24,358.63$2,827.88$57,090.50
2029$937.66 ($78.14/mo)$25,296.29$2,912.71$60,003.21
2030$978.33 ($81.53/mo)$26,274.62$3,000.10$63,003.31
2031$1,020.76 ($85.06/mo)$27,295.37$3,090.10$66,093.41
2032$1,065.03 ($88.75/mo)$28,360.40$3,182.80$69,276.21
2033$1,111.22 ($92.60/mo)$29,471.62$3,278.29$72,554.50
2034$1,159.41 ($96.62/mo)$30,631.03$3,376.63$75,931.13
2035$1,209.70 ($100.81/mo)$31,840.73$3,477.93$79,409.07
2036$1,262.16 ($105.18/mo)$33,102.90$3,582.27$82,991.34
2037$1,316.91 ($109.74/mo)$34,419.80$3,689.74$86,681.08
2038$1,374.02 ($114.50/mo)$35,793.82$3,800.43$90,481.51
2039$1,433.61 ($119.47/mo)$37,227.44$3,914.45$94,395.96
2040$1,495.79 ($124.65/mo)$38,723.23$4,031.88$98,427.84
2041$1,560.67 ($130.06/mo)$40,283.89$4,152.84$102,580.67
2042$1,628.35 ($135.70/mo)$41,912.25$4,277.42$106,858.09
2043$1,698.98 ($141.58/mo)$43,611.22$4,405.74$111,263.83
2044$1,772.66 ($147.72/mo)$45,383.88$4,537.92$115,801.75
2045$1,849.54 ($154.13/mo)$47,233.43$4,674.05$120,475.80
2046$1,929.76 ($160.81/mo)$49,163.19$4,814.27$125,290.08
2047$2,013.46 ($167.79/mo)$51,176.65$4,958.70$130,248.78
2048$2,100.78 ($175.07/mo)$53,277.43$5,107.46$135,356.24
2049$2,191.90 ($182.66/mo)$55,469.33$5,260.69$140,616.93
2050$2,286.96 ($190.58/mo)$57,756.29$5,418.51$146,035.44
2051$2,386.15 ($198.85/mo)$60,142.43$5,581.06$151,616.50
2052$2,489.64 ($207.47/mo)$62,632.07$5,748.49$157,364.99
2053$2,597.62 ($216.47/mo)$65,229.69$5,920.95$163,285.94
2054$2,710.28 ($225.86/mo)$67,939.96$6,098.58$169,384.52