Value:$21.69 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 (51 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1991$9,900.00 ($825.00/mo)$9,900.00$1,200.00$1,200.00
1992$0.00 ($0.00/mo)$9,900.00$1,236.00$2,436.00
1993$0.00 ($0.00/mo)$9,900.00$1,273.08$3,709.08
1994$0.00 ($0.00/mo)$9,900.00$1,311.27$5,020.35
1995$0.00 ($0.00/mo)$9,900.00$1,350.61$6,370.96
1996$0.00 ($0.00/mo)$9,900.00$1,391.13$7,762.09
1997$0.00 ($0.00/mo)$9,900.00$1,432.86$9,194.95
1998$0.00 ($0.00/mo)$9,900.00$1,475.85$10,670.80
1999$0.00 ($0.00/mo)$9,900.00$1,520.12$12,190.93
2000$362.00 ($30.17/mo)$10,262.00$1,565.73$13,756.66
2001$363.00 ($30.25/mo)$10,625.00$1,612.70$15,369.35
2002$380.00 ($31.67/mo)$11,005.00$1,661.08$17,030.44
2003$405.00 ($33.75/mo)$11,410.00$1,710.91$18,741.35
2004$422.00 ($35.17/mo)$11,832.00$1,762.24$20,503.59
2005$435.00 ($36.25/mo)$12,267.00$1,815.11$22,318.70
2006$461.00 ($38.42/mo)$12,728.00$1,869.56$24,188.26
2007$473.00 ($39.42/mo)$13,201.00$1,925.65$26,113.91
2008$487.00 ($40.58/mo)$13,688.00$1,983.42$28,097.32
2009$504.00 ($42.00/mo)$14,192.00$2,042.92$30,140.24
2010$520.00 ($43.33/mo)$14,712.00$2,104.21$32,244.45
2011$534.00 ($44.50/mo)$15,246.00$2,167.33$34,411.78
2012$560.96 ($46.75/mo)$15,806.96$2,232.35$36,644.14
2013$579.31 ($48.28/mo)$16,386.27$2,299.32$38,943.46
2014$592.65 ($49.39/mo)$16,978.92$2,368.30$41,311.76
2015$602.51 ($50.21/mo)$17,581.43$2,439.35$43,751.12
2016$630.94 ($52.58/mo)$18,212.37$2,512.53$46,263.65
2017$660.72 ($55.06/mo)$18,873.09$2,587.91$48,851.56
2018$691.90 ($57.66/mo)$19,565.00$2,665.55$51,517.11
2019$724.55 ($60.38/mo)$20,289.55$2,745.51$54,262.62
2020$758.75 ($63.23/mo)$21,048.30$2,827.88$57,090.50
2021$794.56 ($66.21/mo)$21,842.86$2,912.71$60,003.21
2022$832.05 ($69.34/mo)$22,674.91$3,000.10$63,003.31
2023$871.32 ($72.61/mo)$23,546.23$3,090.10$66,093.41
2024$912.44 ($76.04/mo)$24,458.67$3,182.80$69,276.21
2025$955.50 ($79.63/mo)$25,414.17$3,278.29$72,554.50
2026$1,000.59 ($83.38/mo)$26,414.77$3,376.63$75,931.13
2027$1,047.82 ($87.32/mo)$27,462.58$3,477.93$79,409.07
2028$1,097.27 ($91.44/mo)$28,559.85$3,582.27$82,991.34
2029$1,149.05 ($95.75/mo)$29,708.90$3,689.74$86,681.08
2030$1,203.28 ($100.27/mo)$30,912.17$3,800.43$90,481.51
2031$1,260.06 ($105.01/mo)$32,172.24$3,914.45$94,395.96
2032$1,319.53 ($109.96/mo)$33,491.77$4,031.88$98,427.84
2033$1,381.80 ($115.15/mo)$34,873.57$4,152.84$102,580.67
2034$1,447.01 ($120.58/mo)$36,320.58$4,277.42$106,858.09
2035$1,515.30 ($126.28/mo)$37,835.88$4,405.74$111,263.83
2036$1,586.81 ($132.23/mo)$39,422.69$4,537.92$115,801.75
2037$1,661.70 ($138.47/mo)$41,084.39$4,674.05$120,475.80
2038$1,740.12 ($145.01/mo)$42,824.51$4,814.27$125,290.08
2039$1,822.24 ($151.85/mo)$44,646.75$4,958.70$130,248.78
2040$1,908.24 ($159.02/mo)$46,554.99$5,107.46$135,356.24
2041$1,998.29 ($166.52/mo)$48,553.28$5,260.69$140,616.93
2042$2,092.60 ($174.38/mo)$50,645.88$5,418.51$146,035.44