Value:$15.13 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$0.00 ($0.00/mo)$9,900.00$1,565.73$13,756.66
2001$0.00 ($0.00/mo)$9,900.00$1,612.70$15,369.35
2002$377.00 ($31.42/mo)$10,277.00$1,661.08$17,030.44
2003$397.00 ($33.08/mo)$10,674.00$1,710.91$18,741.35
2004$418.00 ($34.83/mo)$11,092.00$1,762.24$20,503.59
2005$427.00 ($35.58/mo)$11,519.00$1,815.11$22,318.70
2006$448.00 ($37.33/mo)$11,967.00$1,869.56$24,188.26
2007$463.00 ($38.58/mo)$12,430.00$1,925.65$26,113.91
2008$480.00 ($40.00/mo)$12,910.00$1,983.42$28,097.32
2009$500.00 ($41.67/mo)$13,410.00$2,042.92$30,140.24
2010$515.00 ($42.92/mo)$13,925.00$2,104.21$32,244.45
2011$528.00 ($44.00/mo)$14,453.00$2,167.33$34,411.78
2012$550.43 ($45.87/mo)$15,003.43$2,232.35$36,644.14
2013$564.58 ($47.05/mo)$15,568.01$2,299.32$38,943.46
2014$579.04 ($48.25/mo)$16,147.05$2,368.30$41,311.76
2015$597.48 ($49.79/mo)$16,744.53$2,439.35$43,751.12
2016$612.77 ($51.06/mo)$17,357.30$2,512.53$46,263.65
2017$627.15 ($52.26/mo)$17,984.45$2,587.91$48,851.56
2018$644.30 ($53.69/mo)$18,628.75$2,665.55$51,517.11
2019$694.15 ($57.85/mo)$19,322.90$2,745.51$54,262.62
2020$718.11 ($59.84/mo)$20,041.01$2,827.88$57,090.50
2021$742.89 ($61.91/mo)$20,783.90$2,912.71$60,003.21
2022$768.53 ($64.04/mo)$21,552.42$3,000.10$63,003.31
2023$795.05 ($66.25/mo)$22,347.48$3,090.10$66,093.41
2024$822.49 ($68.54/mo)$23,169.97$3,182.80$69,276.21
2025$850.88 ($70.91/mo)$24,020.84$3,278.29$72,554.50
2026$880.24 ($73.35/mo)$24,901.09$3,376.63$75,931.13
2027$910.62 ($75.89/mo)$25,811.71$3,477.93$79,409.07
2028$942.05 ($78.50/mo)$26,753.75$3,582.27$82,991.34
2029$974.56 ($81.21/mo)$27,728.31$3,689.74$86,681.08
2030$1,008.19 ($84.02/mo)$28,736.51$3,800.43$90,481.51
2031$1,042.99 ($86.92/mo)$29,779.50$3,914.45$94,395.96
2032$1,078.98 ($89.92/mo)$30,858.48$4,031.88$98,427.84
2033$1,116.22 ($93.02/mo)$31,974.71$4,152.84$102,580.67
2034$1,154.75 ($96.23/mo)$33,129.45$4,277.42$106,858.09
2035$1,194.60 ($99.55/mo)$34,324.05$4,405.74$111,263.83
2036$1,235.83 ($102.99/mo)$35,559.88$4,537.92$115,801.75
2037$1,278.48 ($106.54/mo)$36,838.35$4,674.05$120,475.80
2038$1,322.60 ($110.22/mo)$38,160.95$4,814.27$125,290.08
2039$1,368.25 ($114.02/mo)$39,529.20$4,958.70$130,248.78
2040$1,415.47 ($117.96/mo)$40,944.66$5,107.46$135,356.24
2041$1,464.32 ($122.03/mo)$42,408.98$5,260.69$140,616.93
2042$1,514.85 ($126.24/mo)$43,923.83$5,418.51$146,035.44