Value:$1.98 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$256.00
($21.33/month for 12 months)
Expiration Year:2042 (50 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1992$10,156.00 ($846.33/mo)$10,156.00$1,200.00$1,200.00
1993$263.00 ($21.92/mo)$10,419.00$1,236.00$2,436.00
1994$270.00 ($22.50/mo)$10,689.00$1,273.08$3,709.08
1995$284.00 ($23.67/mo)$10,973.00$1,311.27$5,020.35
1996$299.00 ($24.92/mo)$11,272.00$1,350.61$6,370.96
1997$314.00 ($26.17/mo)$11,586.00$1,391.13$7,762.09
1998$317.00 ($26.42/mo)$11,903.00$1,432.86$9,194.95
1999$316.00 ($26.33/mo)$12,219.00$1,475.85$10,670.80
2000$316.00 ($26.33/mo)$12,535.00$1,520.12$12,190.93
2001$313.00 ($26.08/mo)$12,848.00$1,565.73$13,756.66
2002$322.00 ($26.83/mo)$13,170.00$1,612.70$15,369.35
2003$349.00 ($29.08/mo)$13,519.00$1,661.08$17,030.44
2004$368.00 ($30.67/mo)$13,887.00$1,710.91$18,741.35
2005$386.00 ($32.17/mo)$14,273.00$1,762.24$20,503.59
2006$424.00 ($35.33/mo)$14,697.00$1,815.11$22,318.70
2007$440.00 ($36.67/mo)$15,137.00$1,869.56$24,188.26
2008$456.00 ($38.00/mo)$15,593.00$1,925.65$26,113.91
2009$473.00 ($39.42/mo)$16,066.00$1,983.42$28,097.32
2010$487.00 ($40.58/mo)$16,553.00$2,042.92$30,140.24
2011$498.00 ($41.50/mo)$17,051.00$2,104.21$32,244.45
2012$520.35 ($43.36/mo)$17,571.35$2,167.33$34,411.78
2013$534.47 ($44.54/mo)$18,105.82$2,232.35$36,644.14
2014$554.11 ($46.18/mo)$18,659.93$2,299.32$38,943.46
2015$583.70 ($48.64/mo)$19,243.63$2,368.30$41,311.76
2016$605.62 ($50.47/mo)$19,849.25$2,439.35$43,751.12
2017$628.35 ($52.36/mo)$20,477.60$2,512.53$46,263.65
2018$651.95 ($54.33/mo)$21,129.55$2,587.91$48,851.56
2019$676.42 ($56.37/mo)$21,805.97$2,665.55$51,517.11
2020$701.82 ($58.49/mo)$22,507.79$2,745.51$54,262.62
2021$728.17 ($60.68/mo)$23,235.96$2,827.88$57,090.50
2022$755.51 ($62.96/mo)$23,991.47$2,912.71$60,003.21
2023$783.88 ($65.32/mo)$24,775.35$3,000.10$63,003.31
2024$813.31 ($67.78/mo)$25,588.66$3,090.10$66,093.41
2025$843.85 ($70.32/mo)$26,432.51$3,182.80$69,276.21
2026$875.53 ($72.96/mo)$27,308.04$3,278.29$72,554.50
2027$908.40 ($75.70/mo)$28,216.44$3,376.63$75,931.13
2028$942.51 ($78.54/mo)$29,158.95$3,477.93$79,409.07
2029$977.90 ($81.49/mo)$30,136.84$3,582.27$82,991.34
2030$1,014.61 ($84.55/mo)$31,151.46$3,689.74$86,681.08
2031$1,052.71 ($87.73/mo)$32,204.16$3,800.43$90,481.51
2032$1,092.23 ($91.02/mo)$33,296.40$3,914.45$94,395.96
2033$1,133.24 ($94.44/mo)$34,429.64$4,031.88$98,427.84
2034$1,175.79 ($97.98/mo)$35,605.43$4,152.84$102,580.67
2035$1,219.94 ($101.66/mo)$36,825.36$4,277.42$106,858.09
2036$1,265.74 ($105.48/mo)$38,091.10$4,405.74$111,263.83
2037$1,313.26 ($109.44/mo)$39,404.36$4,537.92$115,801.75
2038$1,362.57 ($113.55/mo)$40,766.93$4,674.05$120,475.80
2039$1,413.73 ($117.81/mo)$42,180.66$4,814.27$125,290.08
2040$1,466.81 ($122.23/mo)$43,647.47$4,958.70$130,248.78
2041$1,521.88 ($126.82/mo)$45,169.36$5,107.46$135,356.24
2042$1,579.02 ($131.59/mo)$46,748.38$5,260.69$140,616.93