Value:$2.06 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$270.00
($22.50/month for 12 months)
Expiration Year:2042 (48 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1994$10,170.00 ($847.50/mo)$10,170.00$1,200.00$1,200.00
1995$284.00 ($23.67/mo)$10,454.00$1,236.00$2,436.00
1996$299.00 ($24.92/mo)$10,753.00$1,273.08$3,709.08
1997$314.00 ($26.17/mo)$11,067.00$1,311.27$5,020.35
1998$317.00 ($26.42/mo)$11,384.00$1,350.61$6,370.96
1999$316.00 ($26.33/mo)$11,700.00$1,391.13$7,762.09
2000$316.00 ($26.33/mo)$12,016.00$1,432.86$9,194.95
2001$313.00 ($26.08/mo)$12,329.00$1,475.85$10,670.80
2002$322.00 ($26.83/mo)$12,651.00$1,520.12$12,190.93
2003$349.00 ($29.08/mo)$13,000.00$1,565.73$13,756.66
2004$368.00 ($30.67/mo)$13,368.00$1,612.70$15,369.35
2005$386.00 ($32.17/mo)$13,754.00$1,661.08$17,030.44
2006$424.00 ($35.33/mo)$14,178.00$1,710.91$18,741.35
2007$440.00 ($36.67/mo)$14,618.00$1,762.24$20,503.59
2008$456.00 ($38.00/mo)$15,074.00$1,815.11$22,318.70
2009$473.00 ($39.42/mo)$15,547.00$1,869.56$24,188.26
2010$487.00 ($40.58/mo)$16,034.00$1,925.65$26,113.91
2011$498.00 ($41.50/mo)$16,532.00$1,983.42$28,097.32
2012$520.35 ($43.36/mo)$17,052.35$2,042.92$30,140.24
2013$534.47 ($44.54/mo)$17,586.82$2,104.21$32,244.45
2014$554.11 ($46.18/mo)$18,140.93$2,167.33$34,411.78
2015$583.70 ($48.64/mo)$18,724.63$2,232.35$36,644.14
2016$605.62 ($50.47/mo)$19,330.25$2,299.32$38,943.46
2017$628.35 ($52.36/mo)$19,958.60$2,368.30$41,311.76
2018$651.95 ($54.33/mo)$20,610.55$2,439.35$43,751.12
2019$676.42 ($56.37/mo)$21,286.97$2,512.53$46,263.65
2020$701.82 ($58.49/mo)$21,988.79$2,587.91$48,851.56
2021$728.17 ($60.68/mo)$22,716.96$2,665.55$51,517.11
2022$755.51 ($62.96/mo)$23,472.47$2,745.51$54,262.62
2023$783.88 ($65.32/mo)$24,256.35$2,827.88$57,090.50
2024$813.31 ($67.78/mo)$25,069.66$2,912.71$60,003.21
2025$843.85 ($70.32/mo)$25,913.51$3,000.10$63,003.31
2026$875.53 ($72.96/mo)$26,789.04$3,090.10$66,093.41
2027$908.40 ($75.70/mo)$27,697.44$3,182.80$69,276.21
2028$942.51 ($78.54/mo)$28,639.95$3,278.29$72,554.50
2029$977.90 ($81.49/mo)$29,617.84$3,376.63$75,931.13
2030$1,014.61 ($84.55/mo)$30,632.46$3,477.93$79,409.07
2031$1,052.71 ($87.73/mo)$31,685.16$3,582.27$82,991.34
2032$1,092.23 ($91.02/mo)$32,777.40$3,689.74$86,681.08
2033$1,133.24 ($94.44/mo)$33,910.64$3,800.43$90,481.51
2034$1,175.79 ($97.98/mo)$35,086.43$3,914.45$94,395.96
2035$1,219.94 ($101.66/mo)$36,306.36$4,031.88$98,427.84
2036$1,265.74 ($105.48/mo)$37,572.10$4,152.84$102,580.67
2037$1,313.26 ($109.44/mo)$38,885.36$4,277.42$106,858.09
2038$1,362.57 ($113.55/mo)$40,247.93$4,405.74$111,263.83
2039$1,413.73 ($117.81/mo)$41,661.66$4,537.92$115,801.75
2040$1,466.81 ($122.23/mo)$43,128.47$4,674.05$120,475.80
2041$1,521.88 ($126.82/mo)$44,650.36$4,814.27$125,290.08
2042$1,579.02 ($131.59/mo)$46,229.38$4,958.70$130,248.78