Value:$2.11 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$284.00
($23.67/month for 12 months)
Expiration Year:2042 (47 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1995$10,184.00 ($848.67/mo)$10,184.00$1,200.00$1,200.00
1996$299.00 ($24.92/mo)$10,483.00$1,236.00$2,436.00
1997$314.00 ($26.17/mo)$10,797.00$1,273.08$3,709.08
1998$317.00 ($26.42/mo)$11,114.00$1,311.27$5,020.35
1999$316.00 ($26.33/mo)$11,430.00$1,350.61$6,370.96
2000$316.00 ($26.33/mo)$11,746.00$1,391.13$7,762.09
2001$313.00 ($26.08/mo)$12,059.00$1,432.86$9,194.95
2002$322.00 ($26.83/mo)$12,381.00$1,475.85$10,670.80
2003$349.00 ($29.08/mo)$12,730.00$1,520.12$12,190.93
2004$368.00 ($30.67/mo)$13,098.00$1,565.73$13,756.66
2005$386.00 ($32.17/mo)$13,484.00$1,612.70$15,369.35
2006$424.00 ($35.33/mo)$13,908.00$1,661.08$17,030.44
2007$440.00 ($36.67/mo)$14,348.00$1,710.91$18,741.35
2008$456.00 ($38.00/mo)$14,804.00$1,762.24$20,503.59
2009$473.00 ($39.42/mo)$15,277.00$1,815.11$22,318.70
2010$487.00 ($40.58/mo)$15,764.00$1,869.56$24,188.26
2011$498.00 ($41.50/mo)$16,262.00$1,925.65$26,113.91
2012$520.35 ($43.36/mo)$16,782.35$1,983.42$28,097.32
2013$534.47 ($44.54/mo)$17,316.82$2,042.92$30,140.24
2014$554.11 ($46.18/mo)$17,870.93$2,104.21$32,244.45
2015$583.70 ($48.64/mo)$18,454.63$2,167.33$34,411.78
2016$605.62 ($50.47/mo)$19,060.25$2,232.35$36,644.14
2017$628.35 ($52.36/mo)$19,688.60$2,299.32$38,943.46
2018$651.95 ($54.33/mo)$20,340.55$2,368.30$41,311.76
2019$676.42 ($56.37/mo)$21,016.97$2,439.35$43,751.12
2020$701.82 ($58.49/mo)$21,718.79$2,512.53$46,263.65
2021$728.17 ($60.68/mo)$22,446.96$2,587.91$48,851.56
2022$755.51 ($62.96/mo)$23,202.47$2,665.55$51,517.11
2023$783.88 ($65.32/mo)$23,986.35$2,745.51$54,262.62
2024$813.31 ($67.78/mo)$24,799.66$2,827.88$57,090.50
2025$843.85 ($70.32/mo)$25,643.51$2,912.71$60,003.21
2026$875.53 ($72.96/mo)$26,519.04$3,000.10$63,003.31
2027$908.40 ($75.70/mo)$27,427.44$3,090.10$66,093.41
2028$942.51 ($78.54/mo)$28,369.95$3,182.80$69,276.21
2029$977.90 ($81.49/mo)$29,347.84$3,278.29$72,554.50
2030$1,014.61 ($84.55/mo)$30,362.46$3,376.63$75,931.13
2031$1,052.71 ($87.73/mo)$31,415.16$3,477.93$79,409.07
2032$1,092.23 ($91.02/mo)$32,507.40$3,582.27$82,991.34
2033$1,133.24 ($94.44/mo)$33,640.64$3,689.74$86,681.08
2034$1,175.79 ($97.98/mo)$34,816.43$3,800.43$90,481.51
2035$1,219.94 ($101.66/mo)$36,036.36$3,914.45$94,395.96
2036$1,265.74 ($105.48/mo)$37,302.10$4,031.88$98,427.84
2037$1,313.26 ($109.44/mo)$38,615.36$4,152.84$102,580.67
2038$1,362.57 ($113.55/mo)$39,977.93$4,277.42$106,858.09
2039$1,413.73 ($117.81/mo)$41,391.66$4,405.74$111,263.83
2040$1,466.81 ($122.23/mo)$42,858.47$4,537.92$115,801.75
2041$1,521.88 ($126.82/mo)$44,380.36$4,674.05$120,475.80
2042$1,579.02 ($131.59/mo)$45,959.38$4,814.27$125,290.08