Value:$20.60 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:2042 (50 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1992$9,900.00 ($825.00/mo)$9,900.00$1,200.00$1,200.00
1993$0.00 ($0.00/mo)$9,900.00$1,236.00$2,436.00
1994$0.00 ($0.00/mo)$9,900.00$1,273.08$3,709.08
1995$0.00 ($0.00/mo)$9,900.00$1,311.27$5,020.35
1996$370.00 ($30.83/mo)$10,270.00$1,350.61$6,370.96
1997$384.00 ($32.00/mo)$10,654.00$1,391.13$7,762.09
1998$394.00 ($32.83/mo)$11,048.00$1,432.86$9,194.95
1999$402.00 ($33.50/mo)$11,450.00$1,475.85$10,670.80
2000$394.00 ($32.83/mo)$11,844.00$1,520.12$12,190.93
2001$383.00 ($31.92/mo)$12,227.00$1,565.73$13,756.66
2002$392.00 ($32.67/mo)$12,619.00$1,612.70$15,369.35
2003$411.00 ($34.25/mo)$13,030.00$1,661.08$17,030.44
2004$425.00 ($35.42/mo)$13,455.00$1,710.91$18,741.35
2005$441.00 ($36.75/mo)$13,896.00$1,762.24$20,503.59
2006$469.00 ($39.08/mo)$14,365.00$1,815.11$22,318.70
2007$485.00 ($40.42/mo)$14,850.00$1,869.56$24,188.26
2008$504.00 ($42.00/mo)$15,354.00$1,925.65$26,113.91
2009$521.00 ($43.42/mo)$15,875.00$1,983.42$28,097.32
2010$536.00 ($44.67/mo)$16,411.00$2,042.92$30,140.24
2011$546.00 ($45.50/mo)$16,957.00$2,104.21$32,244.45
2012$561.60 ($46.80/mo)$17,518.60$2,167.33$34,411.78
2013$584.09 ($48.67/mo)$18,102.69$2,232.35$36,644.14
2014$600.67 ($50.06/mo)$18,703.36$2,299.32$38,943.46
2015$607.35 ($50.61/mo)$19,310.71$2,368.30$41,311.76
2016$635.49 ($52.96/mo)$19,946.20$2,439.35$43,751.12
2017$664.93 ($55.41/mo)$20,611.13$2,512.53$46,263.65
2018$695.74 ($57.98/mo)$21,306.88$2,587.91$48,851.56
2019$727.98 ($60.66/mo)$22,034.86$2,665.55$51,517.11
2020$761.71 ($63.48/mo)$22,796.56$2,745.51$54,262.62
2021$797.00 ($66.42/mo)$23,593.57$2,827.88$57,090.50
2022$833.93 ($69.49/mo)$24,427.49$2,912.71$60,003.21
2023$872.57 ($72.71/mo)$25,300.06$3,000.10$63,003.31
2024$912.99 ($76.08/mo)$26,213.05$3,090.10$66,093.41
2025$955.30 ($79.61/mo)$27,168.35$3,182.80$69,276.21
2026$999.56 ($83.30/mo)$28,167.91$3,278.29$72,554.50
2027$1,045.87 ($87.16/mo)$29,213.78$3,376.63$75,931.13
2028$1,094.33 ($91.19/mo)$30,308.11$3,477.93$79,409.07
2029$1,145.03 ($95.42/mo)$31,453.14$3,582.27$82,991.34
2030$1,198.09 ($99.84/mo)$32,651.23$3,689.74$86,681.08
2031$1,253.60 ($104.47/mo)$33,904.82$3,800.43$90,481.51
2032$1,311.68 ($109.31/mo)$35,216.50$3,914.45$94,395.96
2033$1,372.45 ($114.37/mo)$36,588.96$4,031.88$98,427.84
2034$1,436.04 ($119.67/mo)$38,025.00$4,152.84$102,580.67
2035$1,502.58 ($125.21/mo)$39,527.58$4,277.42$106,858.09
2036$1,572.20 ($131.02/mo)$41,099.78$4,405.74$111,263.83
2037$1,645.04 ($137.09/mo)$42,744.82$4,537.92$115,801.75
2038$1,721.26 ($143.44/mo)$44,466.09$4,674.05$120,475.80
2039$1,801.01 ($150.08/mo)$46,267.10$4,814.27$125,290.08
2040$1,884.46 ($157.04/mo)$48,151.56$4,958.70$130,248.78
2041$1,971.77 ($164.31/mo)$50,123.33$5,107.46$135,356.24
2042$2,063.13 ($171.93/mo)$52,186.47$5,260.69$140,616.93