Value:$21.48 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$263.00
($21.92/month for 12 months)
Expiration Year:2057 (64 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
1993$10,163.00 ($846.92/mo)$10,163.00$1,200.00$1,200.00
1994$270.00 ($22.50/mo)$10,433.00$1,236.00$2,436.00
1995$284.00 ($23.67/mo)$10,717.00$1,273.08$3,709.08
1996$299.00 ($24.92/mo)$11,016.00$1,311.27$5,020.35
1997$314.00 ($26.17/mo)$11,330.00$1,350.61$6,370.96
1998$317.00 ($26.42/mo)$11,647.00$1,391.13$7,762.09
1999$316.00 ($26.33/mo)$11,963.00$1,432.86$9,194.95
2000$316.00 ($26.33/mo)$12,279.00$1,475.85$10,670.80
2001$313.00 ($26.08/mo)$12,592.00$1,520.12$12,190.93
2002$322.00 ($26.83/mo)$12,914.00$1,565.73$13,756.66
2003$349.00 ($29.08/mo)$13,263.00$1,612.70$15,369.35
2004$368.00 ($30.67/mo)$13,631.00$1,661.08$17,030.44
2005$386.00 ($32.17/mo)$14,017.00$1,710.91$18,741.35
2006$424.00 ($35.33/mo)$14,441.00$1,762.24$20,503.59
2007$440.00 ($36.67/mo)$14,881.00$1,815.11$22,318.70
2008$456.00 ($38.00/mo)$15,337.00$1,869.56$24,188.26
2009$473.00 ($39.42/mo)$15,810.00$1,925.65$26,113.91
2010$487.00 ($40.58/mo)$16,297.00$1,983.42$28,097.32
2011$498.00 ($41.50/mo)$16,795.00$2,042.92$30,140.24
2012$520.35 ($43.36/mo)$17,315.35$2,104.21$32,244.45
2013$534.47 ($44.54/mo)$17,849.82$2,167.33$34,411.78
2014$554.11 ($46.18/mo)$18,403.93$2,232.35$36,644.14
2015$583.70 ($48.64/mo)$18,987.63$2,299.32$38,943.46
2016$605.62 ($50.47/mo)$19,593.25$2,368.30$41,311.76
2017$628.35 ($52.36/mo)$20,221.60$2,439.35$43,751.12
2018$651.95 ($54.33/mo)$20,873.55$2,512.53$46,263.65
2019$676.42 ($56.37/mo)$21,549.97$2,587.91$48,851.56
2020$701.82 ($58.49/mo)$22,251.79$2,665.55$51,517.11
2021$728.17 ($60.68/mo)$22,979.96$2,745.51$54,262.62
2022$755.51 ($62.96/mo)$23,735.47$2,827.88$57,090.50
2023$783.88 ($65.32/mo)$24,519.35$2,912.71$60,003.21
2024$813.31 ($67.78/mo)$25,332.66$3,000.10$63,003.31
2025$843.85 ($70.32/mo)$26,176.51$3,090.10$66,093.41
2026$875.53 ($72.96/mo)$27,052.04$3,182.80$69,276.21
2027$908.40 ($75.70/mo)$27,960.44$3,278.29$72,554.50
2028$942.51 ($78.54/mo)$28,902.95$3,376.63$75,931.13
2029$977.90 ($81.49/mo)$29,880.84$3,477.93$79,409.07
2030$1,014.61 ($84.55/mo)$30,895.46$3,582.27$82,991.34
2031$1,052.71 ($87.73/mo)$31,948.16$3,689.74$86,681.08
2032$1,092.23 ($91.02/mo)$33,040.40$3,800.43$90,481.51
2033$1,133.24 ($94.44/mo)$34,173.64$3,914.45$94,395.96
2034$1,175.79 ($97.98/mo)$35,349.43$4,031.88$98,427.84
2035$1,219.94 ($101.66/mo)$36,569.36$4,152.84$102,580.67
2036$1,265.74 ($105.48/mo)$37,835.10$4,277.42$106,858.09
2037$1,313.26 ($109.44/mo)$39,148.36$4,405.74$111,263.83
2038$1,362.57 ($113.55/mo)$40,510.93$4,537.92$115,801.75
2039$1,413.73 ($117.81/mo)$41,924.66$4,674.05$120,475.80
2040$1,466.81 ($122.23/mo)$43,391.47$4,814.27$125,290.08
2041$1,521.88 ($126.82/mo)$44,913.36$4,958.70$130,248.78
2042$1,579.02 ($131.59/mo)$46,492.38$5,107.46$135,356.24
2043$1,638.31 ($136.53/mo)$48,130.69$5,260.69$140,616.93
2044$1,699.82 ($141.65/mo)$49,830.51$5,418.51$146,035.44
2045$1,763.64 ($146.97/mo)$51,594.15$5,581.06$151,616.50
2046$1,829.86 ($152.49/mo)$53,424.01$5,748.49$157,364.99
2047$1,898.56 ($158.21/mo)$55,322.57$5,920.95$163,285.94
2048$1,969.85 ($164.15/mo)$57,292.42$6,098.58$169,384.52
2049$2,043.81 ($170.32/mo)$59,336.23$6,281.54$175,666.06
2050$2,120.54 ($176.71/mo)$61,456.77$6,469.98$182,136.04
2051$2,200.16 ($183.35/mo)$63,656.94$6,664.08$188,800.12
2052$2,282.77 ($190.23/mo)$65,939.70$6,864.00$195,664.12
2053$2,368.48 ($197.37/mo)$68,308.18$7,069.92$202,734.05
2054$2,457.41 ($204.78/mo)$70,765.59$7,282.02$210,016.07
2055$2,549.67 ($212.47/mo)$73,315.26$7,500.48$217,516.55
2056$2,645.40 ($220.45/mo)$75,960.66$7,725.50$225,242.05
2057$2,744.72 ($228.73/mo)$78,705.38$7,957.26$233,199.31