Value:$19.30 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$316.00 ($26.33/mo)$10,216.00$1,350.61$6,370.96
1997$316.00 ($26.33/mo)$10,532.00$1,391.13$7,762.09
1998$320.00 ($26.67/mo)$10,852.00$1,432.86$9,194.95
1999$318.00 ($26.50/mo)$11,170.00$1,475.85$10,670.80
2000$325.00 ($27.08/mo)$11,495.00$1,520.12$12,190.93
2001$332.00 ($27.67/mo)$11,827.00$1,565.73$13,756.66
2002$348.00 ($29.00/mo)$12,175.00$1,612.70$15,369.35
2003$370.00 ($30.83/mo)$12,545.00$1,661.08$17,030.44
2004$386.00 ($32.17/mo)$12,931.00$1,710.91$18,741.35
2005$404.00 ($33.67/mo)$13,335.00$1,762.24$20,503.59
2006$434.00 ($36.17/mo)$13,769.00$1,815.11$22,318.70
2007$498.00 ($41.50/mo)$14,267.00$1,869.56$24,188.26
2008$516.00 ($43.00/mo)$14,783.00$1,925.65$26,113.91
2009$536.00 ($44.67/mo)$15,319.00$1,983.42$28,097.32
2010$557.00 ($46.42/mo)$15,876.00$2,042.92$30,140.24
2011$568.00 ($47.33/mo)$16,444.00$2,104.21$32,244.45
2012$592.90 ($49.41/mo)$17,036.90$2,167.33$34,411.78
2013$602.13 ($50.18/mo)$17,639.03$2,232.35$36,644.14
2014$628.37 ($52.36/mo)$18,267.40$2,299.32$38,943.46
2015$651.90 ($54.33/mo)$18,919.30$2,368.30$41,311.76
2016$680.61 ($56.72/mo)$19,599.91$2,439.35$43,751.12
2017$710.58 ($59.22/mo)$20,310.49$2,512.53$46,263.65
2018$741.88 ($61.82/mo)$21,052.37$2,587.91$48,851.56
2019$774.55 ($64.55/mo)$21,826.91$2,665.55$51,517.11
2020$808.66 ($67.39/mo)$22,635.57$2,745.51$54,262.62
2021$844.27 ($70.36/mo)$23,479.84$2,827.88$57,090.50
2022$881.45 ($73.45/mo)$24,361.29$2,912.71$60,003.21
2023$920.27 ($76.69/mo)$25,281.56$3,000.10$63,003.31
2024$960.80 ($80.07/mo)$26,242.36$3,090.10$66,093.41
2025$1,003.11 ($83.59/mo)$27,245.47$3,182.80$69,276.21
2026$1,047.29 ($87.27/mo)$28,292.75$3,278.29$72,554.50
2027$1,093.41 ($91.12/mo)$29,386.16$3,376.63$75,931.13
2028$1,141.56 ($95.13/mo)$30,527.72$3,477.93$79,409.07
2029$1,191.83 ($99.32/mo)$31,719.55$3,582.27$82,991.34
2030$1,244.32 ($103.69/mo)$32,963.87$3,689.74$86,681.08
2031$1,299.12 ($108.26/mo)$34,262.99$3,800.43$90,481.51
2032$1,356.33 ($113.03/mo)$35,619.32$3,914.45$94,395.96
2033$1,416.06 ($118.01/mo)$37,035.38$4,031.88$98,427.84
2034$1,478.42 ($123.20/mo)$38,513.80$4,152.84$102,580.67
2035$1,543.53 ($128.63/mo)$40,057.33$4,277.42$106,858.09
2036$1,611.51 ($134.29/mo)$41,668.84$4,405.74$111,263.83
2037$1,682.48 ($140.21/mo)$43,351.31$4,537.92$115,801.75
2038$1,756.57 ($146.38/mo)$45,107.88$4,674.05$120,475.80
2039$1,833.93 ($152.83/mo)$46,941.81$4,814.27$125,290.08
2040$1,914.69 ($159.56/mo)$48,856.51$4,958.70$130,248.78
2041$1,999.01 ($166.58/mo)$50,855.52$5,107.46$135,356.24
2042$2,087.05 ($173.92/mo)$52,942.57$5,260.69$140,616.93