Value:$28.94 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$662.36 ($55.20/mo)$15,315.78$1,869.56$24,188.26
2017$696.50 ($58.04/mo)$16,012.27$1,925.65$26,113.91
2018$732.40 ($61.03/mo)$16,744.67$1,983.42$28,097.32
2019$770.15 ($64.18/mo)$17,514.82$2,042.92$30,140.24
2020$809.85 ($67.49/mo)$18,324.67$2,104.21$32,244.45
2021$851.59 ($70.97/mo)$19,176.25$2,167.33$34,411.78
2022$895.48 ($74.62/mo)$20,071.74$2,232.35$36,644.14
2023$941.64 ($78.47/mo)$21,013.37$2,299.32$38,943.46
2024$990.17 ($82.51/mo)$22,003.55$2,368.30$41,311.76
2025$1,041.21 ($86.77/mo)$23,044.76$2,439.35$43,751.12
2026$1,094.88 ($91.24/mo)$24,139.64$2,512.53$46,263.65
2027$1,151.31 ($95.94/mo)$25,290.96$2,587.91$48,851.56
2028$1,210.66 ($100.89/mo)$26,501.61$2,665.55$51,517.11
2029$1,273.06 ($106.09/mo)$27,774.68$2,745.51$54,262.62
2030$1,338.68 ($111.56/mo)$29,113.35$2,827.88$57,090.50
2031$1,407.68 ($117.31/mo)$30,521.03$2,912.71$60,003.21
2032$1,480.24 ($123.35/mo)$32,001.27$3,000.10$63,003.31
2033$1,556.53 ($129.71/mo)$33,557.81$3,090.10$66,093.41
2034$1,636.76 ($136.40/mo)$35,194.57$3,182.80$69,276.21
2035$1,721.13 ($143.43/mo)$36,915.70$3,278.29$72,554.50
2036$1,809.84 ($150.82/mo)$38,725.55$3,376.63$75,931.13
2037$1,903.13 ($158.59/mo)$40,628.68$3,477.93$79,409.07
2038$2,001.23 ($166.77/mo)$42,629.90$3,582.27$82,991.34
2039$2,104.38 ($175.36/mo)$44,734.28$3,689.74$86,681.08
2040$2,212.84 ($184.40/mo)$46,947.12$3,800.43$90,481.51
2041$2,326.90 ($193.91/mo)$49,274.03$3,914.45$94,395.96
2042$2,446.84 ($203.90/mo)$51,720.87$4,031.88$98,427.84
2043$2,572.96 ($214.41/mo)$54,293.83$4,152.84$102,580.67
2044$2,705.58 ($225.47/mo)$56,999.41$4,277.42$106,858.09
2045$2,845.04 ($237.09/mo)$59,844.45$4,405.74$111,263.83
2046$2,991.68 ($249.31/mo)$62,836.13$4,537.92$115,801.75
2047$3,145.89 ($262.16/mo)$65,982.02$4,674.05$120,475.80
2048$3,308.04 ($275.67/mo)$69,290.06$4,814.27$125,290.08
2049$3,478.55 ($289.88/mo)$72,768.61$4,958.70$130,248.78
2050$3,657.85 ($304.82/mo)$76,426.45$5,107.46$135,356.24
2051$3,846.39 ($320.53/mo)$80,272.84$5,260.69$140,616.93
2052$4,044.64 ($337.05/mo)$84,317.49$5,418.51$146,035.44
2053$4,253.12 ($354.43/mo)$88,570.61$5,581.06$151,616.50
2054$4,472.34 ($372.70/mo)$93,042.95$5,748.49$157,364.99
2055$4,702.87 ($391.91/mo)$97,745.82$5,920.95$163,285.94
2056$4,945.27 ($412.11/mo)$102,691.09$6,098.58$169,384.52
2057$5,200.17 ($433.35/mo)$107,891.26$6,281.54$175,666.06