Value:$22.46 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:2057 (66 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$605.62 ($50.47/mo)$20,100.25$2,512.53$46,263.65
2017$628.35 ($52.36/mo)$20,728.60$2,587.91$48,851.56
2018$651.95 ($54.33/mo)$21,380.55$2,665.55$51,517.11
2019$676.42 ($56.37/mo)$22,056.97$2,745.51$54,262.62
2020$701.82 ($58.49/mo)$22,758.79$2,827.88$57,090.50
2021$728.17 ($60.68/mo)$23,486.96$2,912.71$60,003.21
2022$755.51 ($62.96/mo)$24,242.47$3,000.10$63,003.31
2023$783.88 ($65.32/mo)$25,026.35$3,090.10$66,093.41
2024$813.31 ($67.78/mo)$25,839.66$3,182.80$69,276.21
2025$843.85 ($70.32/mo)$26,683.51$3,278.29$72,554.50
2026$875.53 ($72.96/mo)$27,559.04$3,376.63$75,931.13
2027$908.40 ($75.70/mo)$28,467.44$3,477.93$79,409.07
2028$942.51 ($78.54/mo)$29,409.95$3,582.27$82,991.34
2029$977.90 ($81.49/mo)$30,387.84$3,689.74$86,681.08
2030$1,014.61 ($84.55/mo)$31,402.46$3,800.43$90,481.51
2031$1,052.71 ($87.73/mo)$32,455.16$3,914.45$94,395.96
2032$1,092.23 ($91.02/mo)$33,547.40$4,031.88$98,427.84
2033$1,133.24 ($94.44/mo)$34,680.64$4,152.84$102,580.67
2034$1,175.79 ($97.98/mo)$35,856.43$4,277.42$106,858.09
2035$1,219.94 ($101.66/mo)$37,076.36$4,405.74$111,263.83
2036$1,265.74 ($105.48/mo)$38,342.10$4,537.92$115,801.75
2037$1,313.26 ($109.44/mo)$39,655.36$4,674.05$120,475.80
2038$1,362.57 ($113.55/mo)$41,017.93$4,814.27$125,290.08
2039$1,413.73 ($117.81/mo)$42,431.66$4,958.70$130,248.78
2040$1,466.81 ($122.23/mo)$43,898.47$5,107.46$135,356.24
2041$1,521.88 ($126.82/mo)$45,420.36$5,260.69$140,616.93
2042$1,579.02 ($131.59/mo)$46,999.38$5,418.51$146,035.44
2043$1,638.31 ($136.53/mo)$48,637.69$5,581.06$151,616.50
2044$1,699.82 ($141.65/mo)$50,337.51$5,748.49$157,364.99
2045$1,763.64 ($146.97/mo)$52,101.15$5,920.95$163,285.94
2046$1,829.86 ($152.49/mo)$53,931.01$6,098.58$169,384.52
2047$1,898.56 ($158.21/mo)$55,829.57$6,281.54$175,666.06
2048$1,969.85 ($164.15/mo)$57,799.42$6,469.98$182,136.04
2049$2,043.81 ($170.32/mo)$59,843.23$6,664.08$188,800.12
2050$2,120.54 ($176.71/mo)$61,963.77$6,864.00$195,664.12
2051$2,200.16 ($183.35/mo)$64,163.94$7,069.92$202,734.05
2052$2,282.77 ($190.23/mo)$66,446.70$7,282.02$210,016.07
2053$2,368.48 ($197.37/mo)$68,815.18$7,500.48$217,516.55
2054$2,457.41 ($204.78/mo)$71,272.59$7,725.50$225,242.05
2055$2,549.67 ($212.47/mo)$73,822.26$7,957.26$233,199.31
2056$2,645.40 ($220.45/mo)$76,467.66$8,195.98$241,395.29
2057$2,744.72 ($228.73/mo)$79,212.38$8,441.86$249,837.15