Value:$17.33 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:2057 (56 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2001$9,900.00 ($825.00/mo)$9,900.00$1,200.00$1,200.00
2002$0.00 ($0.00/mo)$9,900.00$1,236.00$2,436.00
2003$0.00 ($0.00/mo)$9,900.00$1,273.08$3,709.08
2004$0.00 ($0.00/mo)$9,900.00$1,311.27$5,020.35
2005$0.00 ($0.00/mo)$9,900.00$1,350.61$6,370.96
2006$0.00 ($0.00/mo)$9,900.00$1,391.13$7,762.09
2007$462.00 ($38.50/mo)$10,362.00$1,432.86$9,194.95
2008$471.00 ($39.25/mo)$10,833.00$1,475.85$10,670.80
2009$486.00 ($40.50/mo)$11,319.00$1,520.12$12,190.93
2010$495.00 ($41.25/mo)$11,814.00$1,565.73$13,756.66
2011$501.00 ($41.75/mo)$12,315.00$1,612.70$15,369.35
2012$543.56 ($45.30/mo)$12,858.56$1,661.08$17,030.44
2013$567.49 ($47.29/mo)$13,426.05$1,710.91$18,741.35
2014$597.48 ($49.79/mo)$14,023.53$1,762.24$20,503.59
2015$629.89 ($52.49/mo)$14,653.42$1,815.11$22,318.70
2016$641.52 ($53.46/mo)$15,294.94$1,869.56$24,188.26
2017$658.59 ($54.88/mo)$15,953.53$1,925.65$26,113.91
2018$675.65 ($56.30/mo)$16,629.18$1,983.42$28,097.32
2019$743.55 ($61.96/mo)$17,372.73$2,042.92$30,140.24
2020$770.41 ($64.20/mo)$18,143.14$2,104.21$32,244.45
2021$798.24 ($66.52/mo)$18,941.37$2,167.33$34,411.78
2022$827.07 ($68.92/mo)$19,768.44$2,232.35$36,644.14
2023$856.94 ($71.41/mo)$20,625.39$2,299.32$38,943.46
2024$887.90 ($73.99/mo)$21,513.28$2,368.30$41,311.76
2025$919.97 ($76.66/mo)$22,433.25$2,439.35$43,751.12
2026$953.20 ($79.43/mo)$23,386.45$2,512.53$46,263.65
2027$987.63 ($82.30/mo)$24,374.08$2,587.91$48,851.56
2028$1,023.30 ($85.28/mo)$25,397.38$2,665.55$51,517.11
2029$1,060.27 ($88.36/mo)$26,457.65$2,745.51$54,262.62
2030$1,098.56 ($91.55/mo)$27,556.21$2,827.88$57,090.50
2031$1,138.25 ($94.85/mo)$28,694.46$2,912.71$60,003.21
2032$1,179.36 ($98.28/mo)$29,873.82$3,000.10$63,003.31
2033$1,221.96 ($101.83/mo)$31,095.78$3,090.10$66,093.41
2034$1,266.10 ($105.51/mo)$32,361.88$3,182.80$69,276.21
2035$1,311.83 ($109.32/mo)$33,673.71$3,278.29$72,554.50
2036$1,359.22 ($113.27/mo)$35,032.92$3,376.63$75,931.13
2037$1,408.31 ($117.36/mo)$36,441.23$3,477.93$79,409.07
2038$1,459.18 ($121.60/mo)$37,900.41$3,582.27$82,991.34
2039$1,511.89 ($125.99/mo)$39,412.30$3,689.74$86,681.08
2040$1,566.50 ($130.54/mo)$40,978.80$3,800.43$90,481.51
2041$1,623.08 ($135.26/mo)$42,601.89$3,914.45$94,395.96
2042$1,681.71 ($140.14/mo)$44,283.60$4,031.88$98,427.84
2043$1,742.46 ($145.20/mo)$46,026.05$4,152.84$102,580.67
2044$1,805.39 ($150.45/mo)$47,831.44$4,277.42$106,858.09
2045$1,870.61 ($155.88/mo)$49,702.05$4,405.74$111,263.83
2046$1,938.18 ($161.51/mo)$51,640.23$4,537.92$115,801.75
2047$2,008.18 ($167.35/mo)$53,648.41$4,674.05$120,475.80
2048$2,080.72 ($173.39/mo)$55,729.13$4,814.27$125,290.08
2049$2,155.88 ($179.66/mo)$57,885.01$4,958.70$130,248.78
2050$2,233.75 ($186.15/mo)$60,118.76$5,107.46$135,356.24
2051$2,314.44 ($192.87/mo)$62,433.20$5,260.69$140,616.93
2052$2,398.04 ($199.84/mo)$64,831.24$5,418.51$146,035.44
2053$2,484.66 ($207.05/mo)$67,315.89$5,581.06$151,616.50
2054$2,574.40 ($214.53/mo)$69,890.30$5,748.49$157,364.99
2055$2,667.39 ($222.28/mo)$72,557.69$5,920.95$163,285.94
2056$2,763.74 ($230.31/mo)$75,321.44$6,098.58$169,384.52
2057$2,863.57 ($238.63/mo)$78,185.01$6,281.54$175,666.06