Value:$1.94 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$251.00
($20.92/month for 12 months)
Expiration Year:2042 (51 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1991$10,151.00 ($845.92/mo)$10,151.00$1,200.00$1,200.00
1992$256.00 ($21.33/mo)$10,407.00$1,236.00$2,436.00
1993$263.00 ($21.92/mo)$10,670.00$1,273.08$3,709.08
1994$270.00 ($22.50/mo)$10,940.00$1,311.27$5,020.35
1995$284.00 ($23.67/mo)$11,224.00$1,350.61$6,370.96
1996$299.00 ($24.92/mo)$11,523.00$1,391.13$7,762.09
1997$314.00 ($26.17/mo)$11,837.00$1,432.86$9,194.95
1998$317.00 ($26.42/mo)$12,154.00$1,475.85$10,670.80
1999$316.00 ($26.33/mo)$12,470.00$1,520.12$12,190.93
2000$316.00 ($26.33/mo)$12,786.00$1,565.73$13,756.66
2001$313.00 ($26.08/mo)$13,099.00$1,612.70$15,369.35
2002$322.00 ($26.83/mo)$13,421.00$1,661.08$17,030.44
2003$349.00 ($29.08/mo)$13,770.00$1,710.91$18,741.35
2004$368.00 ($30.67/mo)$14,138.00$1,762.24$20,503.59
2005$386.00 ($32.17/mo)$14,524.00$1,815.11$22,318.70
2006$424.00 ($35.33/mo)$14,948.00$1,869.56$24,188.26
2007$440.00 ($36.67/mo)$15,388.00$1,925.65$26,113.91
2008$456.00 ($38.00/mo)$15,844.00$1,983.42$28,097.32
2009$473.00 ($39.42/mo)$16,317.00$2,042.92$30,140.24
2010$487.00 ($40.58/mo)$16,804.00$2,104.21$32,244.45
2011$498.00 ($41.50/mo)$17,302.00$2,167.33$34,411.78
2012$520.35 ($43.36/mo)$17,822.35$2,232.35$36,644.14
2013$534.47 ($44.54/mo)$18,356.82$2,299.32$38,943.46
2014$554.11 ($46.18/mo)$18,910.93$2,368.30$41,311.76
2015$583.70 ($48.64/mo)$19,494.63$2,439.35$43,751.12
2016$601.07 ($50.09/mo)$20,095.70$2,512.53$46,263.65
2017$640.73 ($53.39/mo)$20,736.43$2,587.91$48,851.56
2018$672.45 ($56.04/mo)$21,408.88$2,665.55$51,517.11
2019$700.00 ($58.33/mo)$22,108.88$2,745.51$54,262.62
2020$726.74 ($60.56/mo)$22,835.62$2,827.88$57,090.50
2021$754.50 ($62.87/mo)$23,590.12$2,912.71$60,003.21
2022$783.32 ($65.28/mo)$24,373.44$3,000.10$63,003.31
2023$813.24 ($67.77/mo)$25,186.68$3,090.10$66,093.41
2024$844.30 ($70.36/mo)$26,030.98$3,182.80$69,276.21
2025$876.55 ($73.05/mo)$26,907.54$3,278.29$72,554.50
2026$910.04 ($75.84/mo)$27,817.57$3,376.63$75,931.13
2027$944.80 ($78.73/mo)$28,762.37$3,477.93$79,409.07
2028$980.89 ($81.74/mo)$29,743.26$3,582.27$82,991.34
2029$1,018.36 ($84.86/mo)$30,761.62$3,689.74$86,681.08
2030$1,057.26 ($88.10/mo)$31,818.87$3,800.43$90,481.51
2031$1,097.64 ($91.47/mo)$32,916.51$3,914.45$94,395.96
2032$1,139.57 ($94.96/mo)$34,056.08$4,031.88$98,427.84
2033$1,183.10 ($98.59/mo)$35,239.18$4,152.84$102,580.67
2034$1,228.29 ($102.36/mo)$36,467.47$4,277.42$106,858.09
2035$1,275.21 ($106.27/mo)$37,742.68$4,405.74$111,263.83
2036$1,323.92 ($110.33/mo)$39,066.60$4,537.92$115,801.75
2037$1,374.49 ($114.54/mo)$40,441.09$4,674.05$120,475.80
2038$1,426.99 ($118.92/mo)$41,868.08$4,814.27$125,290.08
2039$1,481.50 ($123.46/mo)$43,349.58$4,958.70$130,248.78
2040$1,538.09 ($128.17/mo)$44,887.67$5,107.46$135,356.24
2041$1,596.84 ($133.07/mo)$46,484.51$5,260.69$140,616.93
2042$1,657.84 ($138.15/mo)$48,142.35$5,418.51$146,035.44