Value:$22.54 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:2057 (65 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$601.07 ($50.09/mo)$19,844.70$2,439.35$43,751.12
2017$640.73 ($53.39/mo)$20,485.43$2,512.53$46,263.65
2018$672.45 ($56.04/mo)$21,157.88$2,587.91$48,851.56
2019$700.00 ($58.33/mo)$21,857.88$2,665.55$51,517.11
2020$726.74 ($60.56/mo)$22,584.62$2,745.51$54,262.62
2021$754.50 ($62.87/mo)$23,339.12$2,827.88$57,090.50
2022$783.32 ($65.28/mo)$24,122.44$2,912.71$60,003.21
2023$813.24 ($67.77/mo)$24,935.68$3,000.10$63,003.31
2024$844.30 ($70.36/mo)$25,779.98$3,090.10$66,093.41
2025$876.55 ($73.05/mo)$26,656.54$3,182.80$69,276.21
2026$910.04 ($75.84/mo)$27,566.57$3,278.29$72,554.50
2027$944.80 ($78.73/mo)$28,511.37$3,376.63$75,931.13
2028$980.89 ($81.74/mo)$29,492.26$3,477.93$79,409.07
2029$1,018.36 ($84.86/mo)$30,510.62$3,582.27$82,991.34
2030$1,057.26 ($88.10/mo)$31,567.87$3,689.74$86,681.08
2031$1,097.64 ($91.47/mo)$32,665.51$3,800.43$90,481.51
2032$1,139.57 ($94.96/mo)$33,805.08$3,914.45$94,395.96
2033$1,183.10 ($98.59/mo)$34,988.18$4,031.88$98,427.84
2034$1,228.29 ($102.36/mo)$36,216.47$4,152.84$102,580.67
2035$1,275.21 ($106.27/mo)$37,491.68$4,277.42$106,858.09
2036$1,323.92 ($110.33/mo)$38,815.60$4,405.74$111,263.83
2037$1,374.49 ($114.54/mo)$40,190.09$4,537.92$115,801.75
2038$1,426.99 ($118.92/mo)$41,617.08$4,674.05$120,475.80
2039$1,481.50 ($123.46/mo)$43,098.58$4,814.27$125,290.08
2040$1,538.09 ($128.17/mo)$44,636.67$4,958.70$130,248.78
2041$1,596.84 ($133.07/mo)$46,233.51$5,107.46$135,356.24
2042$1,657.84 ($138.15/mo)$47,891.35$5,260.69$140,616.93
2043$1,721.17 ($143.43/mo)$49,612.52$5,418.51$146,035.44
2044$1,786.91 ($148.91/mo)$51,399.43$5,581.06$151,616.50
2045$1,855.17 ($154.60/mo)$53,254.59$5,748.49$157,364.99
2046$1,926.03 ($160.50/mo)$55,180.62$5,920.95$163,285.94
2047$1,999.60 ($166.63/mo)$57,180.23$6,098.58$169,384.52
2048$2,075.98 ($173.00/mo)$59,256.21$6,281.54$175,666.06
2049$2,155.28 ($179.61/mo)$61,411.49$6,469.98$182,136.04
2050$2,237.61 ($186.47/mo)$63,649.09$6,664.08$188,800.12
2051$2,323.08 ($193.59/mo)$65,972.17$6,864.00$195,664.12
2052$2,411.82 ($200.98/mo)$68,383.99$7,069.92$202,734.05
2053$2,503.94 ($208.66/mo)$70,887.93$7,282.02$210,016.07
2054$2,599.59 ($216.63/mo)$73,487.52$7,500.48$217,516.55
2055$2,698.89 ($224.91/mo)$76,186.41$7,725.50$225,242.05
2056$2,801.98 ($233.50/mo)$78,988.39$7,957.26$233,199.31
2057$2,909.01 ($242.42/mo)$81,897.40$8,195.98$241,395.29