Value:$16.98 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 (49 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1993$9,900.00 ($825.00/mo)$9,900.00$1,200.00$1,200.00
1994$0.00 ($0.00/mo)$9,900.00$1,236.00$2,436.00
1995$276.00 ($23.00/mo)$10,176.00$1,273.08$3,709.08
1996$282.00 ($23.50/mo)$10,458.00$1,311.27$5,020.35
1997$290.00 ($24.17/mo)$10,748.00$1,350.61$6,370.96
1998$276.00 ($23.00/mo)$11,024.00$1,391.13$7,762.09
1999$399.00 ($33.25/mo)$11,423.00$1,432.86$9,194.95
2000$407.00 ($33.92/mo)$11,830.00$1,475.85$10,670.80
2001$398.00 ($33.17/mo)$12,228.00$1,520.12$12,190.93
2002$417.00 ($34.75/mo)$12,645.00$1,565.73$13,756.66
2003$437.00 ($36.42/mo)$13,082.00$1,612.70$15,369.35
2004$467.00 ($38.92/mo)$13,549.00$1,661.08$17,030.44
2005$487.00 ($40.58/mo)$14,036.00$1,710.91$18,741.35
2006$527.00 ($43.92/mo)$14,563.00$1,762.24$20,503.59
2007$563.00 ($46.92/mo)$15,126.00$1,815.11$22,318.70
2008$604.00 ($50.33/mo)$15,730.00$1,869.56$24,188.26
2009$641.00 ($53.42/mo)$16,371.00$1,925.65$26,113.91
2010$661.00 ($55.08/mo)$17,032.00$1,983.42$28,097.32
2011$678.00 ($56.50/mo)$17,710.00$2,042.92$30,140.24
2012$711.63 ($59.30/mo)$18,421.63$2,104.21$32,244.45
2013$740.76 ($61.73/mo)$19,162.39$2,167.33$34,411.78
2014$775.31 ($64.61/mo)$19,937.70$2,232.35$36,644.14
2015$806.00 ($67.17/mo)$20,743.70$2,299.32$38,943.46
2016$808.46 ($67.37/mo)$21,552.16$2,368.30$41,311.76
2017$810.64 ($67.55/mo)$22,362.80$2,439.35$43,751.12
2018$852.60 ($71.05/mo)$23,215.40$2,512.53$46,263.65
2019$947.66 ($78.97/mo)$24,163.06$2,587.91$48,851.56
2020$985.72 ($82.14/mo)$25,148.78$2,665.55$51,517.11
2021$1,025.32 ($85.44/mo)$26,174.10$2,745.51$54,262.62
2022$1,066.50 ($88.88/mo)$27,240.61$2,827.88$57,090.50
2023$1,109.34 ($92.45/mo)$28,349.95$2,912.71$60,003.21
2024$1,153.90 ($96.16/mo)$29,503.84$3,000.10$63,003.31
2025$1,200.25 ($100.02/mo)$30,704.09$3,090.10$66,093.41
2026$1,248.46 ($104.04/mo)$31,952.55$3,182.80$69,276.21
2027$1,298.61 ($108.22/mo)$33,251.16$3,278.29$72,554.50
2028$1,350.77 ($112.56/mo)$34,601.92$3,376.63$75,931.13
2029$1,405.02 ($117.09/mo)$36,006.94$3,477.93$79,409.07
2030$1,461.46 ($121.79/mo)$37,468.40$3,582.27$82,991.34
2031$1,520.16 ($126.68/mo)$38,988.56$3,689.74$86,681.08
2032$1,581.22 ($131.77/mo)$40,569.78$3,800.43$90,481.51
2033$1,644.73 ($137.06/mo)$42,214.52$3,914.45$94,395.96
2034$1,710.80 ($142.57/mo)$43,925.32$4,031.88$98,427.84
2035$1,779.52 ($148.29/mo)$45,704.83$4,152.84$102,580.67
2036$1,850.99 ($154.25/mo)$47,555.82$4,277.42$106,858.09
2037$1,925.34 ($160.45/mo)$49,481.16$4,405.74$111,263.83
2038$2,002.68 ($166.89/mo)$51,483.84$4,537.92$115,801.75
2039$2,083.12 ($173.59/mo)$53,566.96$4,674.05$120,475.80
2040$2,166.79 ($180.57/mo)$55,733.75$4,814.27$125,290.08
2041$2,253.82 ($187.82/mo)$57,987.58$4,958.70$130,248.78
2042$2,344.35 ($195.36/mo)$60,331.93$5,107.46$135,356.24