Value:$22.03 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$601.07 ($50.09/mo)$19,588.70$2,368.30$41,311.76
2017$640.73 ($53.39/mo)$20,229.43$2,439.35$43,751.12
2018$672.45 ($56.04/mo)$20,901.88$2,512.53$46,263.65
2019$700.00 ($58.33/mo)$21,601.88$2,587.91$48,851.56
2020$726.74 ($60.56/mo)$22,328.62$2,665.55$51,517.11
2021$754.50 ($62.87/mo)$23,083.12$2,745.51$54,262.62
2022$783.32 ($65.28/mo)$23,866.44$2,827.88$57,090.50
2023$813.24 ($67.77/mo)$24,679.68$2,912.71$60,003.21
2024$844.30 ($70.36/mo)$25,523.98$3,000.10$63,003.31
2025$876.55 ($73.05/mo)$26,400.54$3,090.10$66,093.41
2026$910.04 ($75.84/mo)$27,310.57$3,182.80$69,276.21
2027$944.80 ($78.73/mo)$28,255.37$3,278.29$72,554.50
2028$980.89 ($81.74/mo)$29,236.26$3,376.63$75,931.13
2029$1,018.36 ($84.86/mo)$30,254.62$3,477.93$79,409.07
2030$1,057.26 ($88.10/mo)$31,311.87$3,582.27$82,991.34
2031$1,097.64 ($91.47/mo)$32,409.51$3,689.74$86,681.08
2032$1,139.57 ($94.96/mo)$33,549.08$3,800.43$90,481.51
2033$1,183.10 ($98.59/mo)$34,732.18$3,914.45$94,395.96
2034$1,228.29 ($102.36/mo)$35,960.47$4,031.88$98,427.84
2035$1,275.21 ($106.27/mo)$37,235.68$4,152.84$102,580.67
2036$1,323.92 ($110.33/mo)$38,559.60$4,277.42$106,858.09
2037$1,374.49 ($114.54/mo)$39,934.09$4,405.74$111,263.83
2038$1,426.99 ($118.92/mo)$41,361.08$4,537.92$115,801.75
2039$1,481.50 ($123.46/mo)$42,842.58$4,674.05$120,475.80
2040$1,538.09 ($128.17/mo)$44,380.67$4,814.27$125,290.08
2041$1,596.84 ($133.07/mo)$45,977.51$4,958.70$130,248.78
2042$1,657.84 ($138.15/mo)$47,635.35$5,107.46$135,356.24
2043$1,721.17 ($143.43/mo)$49,356.52$5,260.69$140,616.93
2044$1,786.91 ($148.91/mo)$51,143.43$5,418.51$146,035.44
2045$1,855.17 ($154.60/mo)$52,998.59$5,581.06$151,616.50
2046$1,926.03 ($160.50/mo)$54,924.62$5,748.49$157,364.99
2047$1,999.60 ($166.63/mo)$56,924.23$5,920.95$163,285.94
2048$2,075.98 ($173.00/mo)$59,000.21$6,098.58$169,384.52
2049$2,155.28 ($179.61/mo)$61,155.49$6,281.54$175,666.06
2050$2,237.61 ($186.47/mo)$63,393.09$6,469.98$182,136.04
2051$2,323.08 ($193.59/mo)$65,716.17$6,664.08$188,800.12
2052$2,411.82 ($200.98/mo)$68,127.99$6,864.00$195,664.12
2053$2,503.94 ($208.66/mo)$70,631.93$7,069.92$202,734.05
2054$2,599.59 ($216.63/mo)$73,231.52$7,282.02$210,016.07
2055$2,698.89 ($224.91/mo)$75,930.41$7,500.48$217,516.55
2056$2,801.98 ($233.50/mo)$78,732.39$7,725.50$225,242.05
2057$2,909.01 ($242.42/mo)$81,641.40$7,957.26$233,199.31