Value:$11.95 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 (47 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1995$9,900.00 ($825.00/mo)$9,900.00$1,200.00$1,200.00
1996$370.00 ($30.83/mo)$10,270.00$1,236.00$2,436.00
1997$384.00 ($32.00/mo)$10,654.00$1,273.08$3,709.08
1998$394.00 ($32.83/mo)$11,048.00$1,311.27$5,020.35
1999$402.00 ($33.50/mo)$11,450.00$1,350.61$6,370.96
2000$394.00 ($32.83/mo)$11,844.00$1,391.13$7,762.09
2001$383.00 ($31.92/mo)$12,227.00$1,432.86$9,194.95
2002$392.00 ($32.67/mo)$12,619.00$1,475.85$10,670.80
2003$411.00 ($34.25/mo)$13,030.00$1,520.12$12,190.93
2004$425.00 ($35.42/mo)$13,455.00$1,565.73$13,756.66
2005$441.00 ($36.75/mo)$13,896.00$1,612.70$15,369.35
2006$469.00 ($39.08/mo)$14,365.00$1,661.08$17,030.44
2007$485.00 ($40.42/mo)$14,850.00$1,710.91$18,741.35
2008$504.00 ($42.00/mo)$15,354.00$1,762.24$20,503.59
2009$521.00 ($43.42/mo)$15,875.00$1,815.11$22,318.70
2010$536.00 ($44.67/mo)$16,411.00$1,869.56$24,188.26
2011$546.00 ($45.50/mo)$16,957.00$1,925.65$26,113.91
2012$561.60 ($46.80/mo)$17,518.60$1,983.42$28,097.32
2013$584.09 ($48.67/mo)$18,102.69$2,042.92$30,140.24
2014$600.67 ($50.06/mo)$18,703.36$2,104.21$32,244.45
2015$607.35 ($50.61/mo)$19,310.71$2,167.33$34,411.78
2016$617.53 ($51.46/mo)$19,928.24$2,232.35$36,644.14
2017$647.25 ($53.94/mo)$20,575.49$2,299.32$38,943.46
2018$654.96 ($54.58/mo)$21,230.45$2,368.30$41,311.76
2019$732.20 ($61.02/mo)$21,962.65$2,439.35$43,751.12
2020$751.96 ($62.66/mo)$22,714.61$2,512.53$46,263.65
2021$772.25 ($64.35/mo)$23,486.87$2,587.91$48,851.56
2022$793.10 ($66.09/mo)$24,279.96$2,665.55$51,517.11
2023$814.50 ($67.88/mo)$25,094.46$2,745.51$54,262.62
2024$836.48 ($69.71/mo)$25,930.94$2,827.88$57,090.50
2025$859.06 ($71.59/mo)$26,790.00$2,912.71$60,003.21
2026$882.24 ($73.52/mo)$27,672.24$3,000.10$63,003.31
2027$906.05 ($75.50/mo)$28,578.29$3,090.10$66,093.41
2028$930.50 ($77.54/mo)$29,508.80$3,182.80$69,276.21
2029$955.62 ($79.63/mo)$30,464.41$3,278.29$72,554.50
2030$981.41 ($81.78/mo)$31,445.82$3,376.63$75,931.13
2031$1,007.89 ($83.99/mo)$32,453.71$3,477.93$79,409.07
2032$1,035.09 ($86.26/mo)$33,488.80$3,582.27$82,991.34
2033$1,063.03 ($88.59/mo)$34,551.83$3,689.74$86,681.08
2034$1,091.72 ($90.98/mo)$35,643.55$3,800.43$90,481.51
2035$1,121.18 ($93.43/mo)$36,764.73$3,914.45$94,395.96
2036$1,151.44 ($95.95/mo)$37,916.17$4,031.88$98,427.84
2037$1,182.51 ($98.54/mo)$39,098.68$4,152.84$102,580.67
2038$1,214.43 ($101.20/mo)$40,313.11$4,277.42$106,858.09
2039$1,247.20 ($103.93/mo)$41,560.31$4,405.74$111,263.83
2040$1,280.86 ($106.74/mo)$42,841.18$4,537.92$115,801.75
2041$1,315.43 ($109.62/mo)$44,156.61$4,674.05$120,475.80
2042$1,350.93 ($112.58/mo)$45,507.54$4,814.27$125,290.08