Value:$15.63 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 (48 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1994$9,900.00 ($825.00/mo)$9,900.00$1,200.00$1,200.00
1995$0.00 ($0.00/mo)$9,900.00$1,236.00$2,436.00
1996$0.00 ($0.00/mo)$9,900.00$1,273.08$3,709.08
1997$0.00 ($0.00/mo)$9,900.00$1,311.27$5,020.35
1998$0.00 ($0.00/mo)$9,900.00$1,350.61$6,370.96
1999$0.00 ($0.00/mo)$9,900.00$1,391.13$7,762.09
2000$362.00 ($30.17/mo)$10,262.00$1,432.86$9,194.95
2001$363.00 ($30.25/mo)$10,625.00$1,475.85$10,670.80
2002$380.00 ($31.67/mo)$11,005.00$1,520.12$12,190.93
2003$405.00 ($33.75/mo)$11,410.00$1,565.73$13,756.66
2004$422.00 ($35.17/mo)$11,832.00$1,612.70$15,369.35
2005$435.00 ($36.25/mo)$12,267.00$1,661.08$17,030.44
2006$461.00 ($38.42/mo)$12,728.00$1,710.91$18,741.35
2007$473.00 ($39.42/mo)$13,201.00$1,762.24$20,503.59
2008$487.00 ($40.58/mo)$13,688.00$1,815.11$22,318.70
2009$504.00 ($42.00/mo)$14,192.00$1,869.56$24,188.26
2010$520.00 ($43.33/mo)$14,712.00$1,925.65$26,113.91
2011$534.00 ($44.50/mo)$15,246.00$1,983.42$28,097.32
2012$560.96 ($46.75/mo)$15,806.96$2,042.92$30,140.24
2013$579.31 ($48.28/mo)$16,386.27$2,104.21$32,244.45
2014$592.65 ($49.39/mo)$16,978.92$2,167.33$34,411.78
2015$602.51 ($50.21/mo)$17,581.43$2,232.35$36,644.14
2016$621.52 ($51.79/mo)$18,202.95$2,299.32$38,943.46
2017$654.48 ($54.54/mo)$18,857.43$2,368.30$41,311.76
2018$693.39 ($57.78/mo)$19,550.82$2,439.35$43,751.12
2019$732.20 ($61.02/mo)$20,283.02$2,512.53$46,263.65
2020$759.81 ($63.32/mo)$21,042.83$2,587.91$48,851.56
2021$788.46 ($65.70/mo)$21,831.29$2,665.55$51,517.11
2022$818.19 ($68.18/mo)$22,649.47$2,745.51$54,262.62
2023$849.04 ($70.75/mo)$23,498.51$2,827.88$57,090.50
2024$881.05 ($73.42/mo)$24,379.56$2,912.71$60,003.21
2025$914.27 ($76.19/mo)$25,293.84$3,000.10$63,003.31
2026$948.75 ($79.06/mo)$26,242.58$3,090.10$66,093.41
2027$984.52 ($82.04/mo)$27,227.10$3,182.80$69,276.21
2028$1,021.64 ($85.14/mo)$28,248.74$3,278.29$72,554.50
2029$1,060.16 ($88.35/mo)$29,308.91$3,376.63$75,931.13
2030$1,100.14 ($91.68/mo)$30,409.05$3,477.93$79,409.07
2031$1,141.62 ($95.14/mo)$31,550.67$3,582.27$82,991.34
2032$1,184.67 ($98.72/mo)$32,735.33$3,689.74$86,681.08
2033$1,229.34 ($102.44/mo)$33,964.67$3,800.43$90,481.51
2034$1,275.69 ($106.31/mo)$35,240.36$3,914.45$94,395.96
2035$1,323.79 ($110.32/mo)$36,564.14$4,031.88$98,427.84
2036$1,373.70 ($114.48/mo)$37,937.85$4,152.84$102,580.67
2037$1,425.50 ($118.79/mo)$39,363.35$4,277.42$106,858.09
2038$1,479.25 ($123.27/mo)$40,842.60$4,405.74$111,263.83
2039$1,535.03 ($127.92/mo)$42,377.63$4,537.92$115,801.75
2040$1,592.91 ($132.74/mo)$43,970.54$4,674.05$120,475.80
2041$1,652.97 ($137.75/mo)$45,623.51$4,814.27$125,290.08
2042$1,715.30 ($142.94/mo)$47,338.80$4,958.70$130,248.78