Value:$21.02 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$681.53 ($56.79/mo)$19,600.83$2,439.35$43,751.12
2017$727.28 ($60.61/mo)$20,328.11$2,512.53$46,263.65
2018$771.59 ($64.30/mo)$21,099.70$2,587.91$48,851.56
2019$856.30 ($71.36/mo)$21,956.00$2,665.55$51,517.11
2020$896.57 ($74.71/mo)$22,852.57$2,745.51$54,262.62
2021$938.74 ($78.23/mo)$23,791.31$2,827.88$57,090.50
2022$982.89 ($81.91/mo)$24,774.20$2,912.71$60,003.21
2023$1,029.12 ($85.76/mo)$25,803.32$3,000.10$63,003.31
2024$1,077.52 ($89.79/mo)$26,880.83$3,090.10$66,093.41
2025$1,128.19 ($94.02/mo)$28,009.02$3,182.80$69,276.21
2026$1,181.25 ($98.44/mo)$29,190.28$3,278.29$72,554.50
2027$1,236.81 ($103.07/mo)$30,427.09$3,376.63$75,931.13
2028$1,294.98 ($107.91/mo)$31,722.06$3,477.93$79,409.07
2029$1,355.88 ($112.99/mo)$33,077.94$3,582.27$82,991.34
2030$1,419.65 ($118.30/mo)$34,497.59$3,689.74$86,681.08
2031$1,486.42 ($123.87/mo)$35,984.01$3,800.43$90,481.51
2032$1,556.32 ($129.69/mo)$37,540.33$3,914.45$94,395.96
2033$1,629.52 ($135.79/mo)$39,169.85$4,031.88$98,427.84
2034$1,706.16 ($142.18/mo)$40,876.01$4,152.84$102,580.67
2035$1,786.40 ($148.87/mo)$42,662.41$4,277.42$106,858.09
2036$1,870.42 ($155.87/mo)$44,532.82$4,405.74$111,263.83
2037$1,958.38 ($163.20/mo)$46,491.21$4,537.92$115,801.75
2038$2,050.49 ($170.87/mo)$48,541.69$4,674.05$120,475.80
2039$2,146.92 ($178.91/mo)$50,688.62$4,814.27$125,290.08
2040$2,247.90 ($187.32/mo)$52,936.51$4,958.70$130,248.78
2041$2,353.62 ($196.13/mo)$55,290.13$5,107.46$135,356.24
2042$2,464.31 ($205.36/mo)$57,754.44$5,260.69$140,616.93