Value:$19.48 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 (46 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1996$9,900.00 ($825.00/mo)$9,900.00$1,200.00$1,200.00
1997$0.00 ($0.00/mo)$9,900.00$1,236.00$2,436.00
1998$0.00 ($0.00/mo)$9,900.00$1,273.08$3,709.08
1999$0.00 ($0.00/mo)$9,900.00$1,311.27$5,020.35
2000$0.00 ($0.00/mo)$9,900.00$1,350.61$6,370.96
2001$0.00 ($0.00/mo)$9,900.00$1,391.13$7,762.09
2002$377.00 ($31.42/mo)$10,277.00$1,432.86$9,194.95
2003$397.00 ($33.08/mo)$10,674.00$1,475.85$10,670.80
2004$418.00 ($34.83/mo)$11,092.00$1,520.12$12,190.93
2005$427.00 ($35.58/mo)$11,519.00$1,565.73$13,756.66
2006$448.00 ($37.33/mo)$11,967.00$1,612.70$15,369.35
2007$463.00 ($38.58/mo)$12,430.00$1,661.08$17,030.44
2008$480.00 ($40.00/mo)$12,910.00$1,710.91$18,741.35
2009$500.00 ($41.67/mo)$13,410.00$1,762.24$20,503.59
2010$515.00 ($42.92/mo)$13,925.00$1,815.11$22,318.70
2011$528.00 ($44.00/mo)$14,453.00$1,869.56$24,188.26
2012$550.43 ($45.87/mo)$15,003.43$1,925.65$26,113.91
2013$564.58 ($47.05/mo)$15,568.01$1,983.42$28,097.32
2014$579.04 ($48.25/mo)$16,147.05$2,042.92$30,140.24
2015$597.48 ($49.79/mo)$16,744.53$2,104.21$32,244.45
2016$626.19 ($52.18/mo)$17,370.72$2,167.33$34,411.78
2017$656.28 ($54.69/mo)$18,027.00$2,232.35$36,644.14
2018$687.82 ($57.32/mo)$18,714.82$2,299.32$38,943.46
2019$720.87 ($60.07/mo)$19,435.69$2,368.30$41,311.76
2020$755.51 ($62.96/mo)$20,191.21$2,439.35$43,751.12
2021$791.82 ($65.98/mo)$20,983.03$2,512.53$46,263.65
2022$829.87 ($69.16/mo)$21,812.89$2,587.91$48,851.56
2023$869.75 ($72.48/mo)$22,682.64$2,665.55$51,517.11
2024$911.54 ($75.96/mo)$23,594.18$2,745.51$54,262.62
2025$955.34 ($79.61/mo)$24,549.53$2,827.88$57,090.50
2026$1,001.25 ($83.44/mo)$25,550.78$2,912.71$60,003.21
2027$1,049.37 ($87.45/mo)$26,600.14$3,000.10$63,003.31
2028$1,099.79 ($91.65/mo)$27,699.94$3,090.10$66,093.41
2029$1,152.64 ($96.05/mo)$28,852.58$3,182.80$69,276.21
2030$1,208.03 ($100.67/mo)$30,060.61$3,278.29$72,554.50
2031$1,266.08 ($105.51/mo)$31,326.69$3,376.63$75,931.13
2032$1,326.92 ($110.58/mo)$32,653.62$3,477.93$79,409.07
2033$1,390.69 ($115.89/mo)$34,044.30$3,582.27$82,991.34
2034$1,457.51 ($121.46/mo)$35,501.82$3,689.74$86,681.08
2035$1,527.55 ($127.30/mo)$37,029.37$3,800.43$90,481.51
2036$1,600.96 ($133.41/mo)$38,630.33$3,914.45$94,395.96
2037$1,677.89 ($139.82/mo)$40,308.22$4,031.88$98,427.84
2038$1,758.52 ($146.54/mo)$42,066.74$4,152.84$102,580.67
2039$1,843.02 ($153.59/mo)$43,909.77$4,277.42$106,858.09
2040$1,931.59 ($160.97/mo)$45,841.36$4,405.74$111,263.83
2041$2,024.41 ($168.70/mo)$47,865.77$4,537.92$115,801.75
2042$2,121.69 ($176.81/mo)$49,987.46$4,674.05$120,475.80