| Value: | $17.69 per point/year | |
| Purchase Price: | $16,250.00 | |
| Closing costs: | $350.00 | |
| 1st Year Dues: | $1,962.35 ($178.40/month for 11 months) | |
| Expiration Year: | 2042 (23 years) |
| Year | DVC Yearly Cost | DVC Total Cost | Rack Yearly Cost | Rack Total Cost |
|---|---|---|---|---|
| 2019 | $18,562.35 ($1,546.86/mo) | $18,562.35 | $3,000.00 | $3,000.00 |
| 2020 | $2,241.43 ($186.79/mo) | $20,803.79 | $3,090.00 | $6,090.00 |
| 2021 | $2,346.85 ($195.57/mo) | $23,150.63 | $3,182.70 | $9,272.70 |
| 2022 | $2,457.22 ($204.77/mo) | $25,607.86 | $3,278.18 | $12,550.88 |
| 2023 | $2,572.79 ($214.40/mo) | $28,180.65 | $3,376.53 | $15,927.41 |
| 2024 | $2,693.79 ($224.48/mo) | $30,874.44 | $3,477.82 | $19,405.23 |
| 2025 | $2,820.48 ($235.04/mo) | $33,694.92 | $3,582.16 | $22,987.39 |
| 2026 | $2,953.13 ($246.09/mo) | $36,648.05 | $3,689.62 | $26,677.01 |
| 2027 | $3,092.02 ($257.67/mo) | $39,740.07 | $3,800.31 | $30,477.32 |
| 2028 | $3,237.44 ($269.79/mo) | $42,977.51 | $3,914.32 | $34,391.64 |
| 2029 | $3,389.70 ($282.48/mo) | $46,367.21 | $4,031.75 | $38,423.39 |
| 2030 | $3,549.12 ($295.76/mo) | $49,916.33 | $4,152.70 | $42,576.09 |
| 2031 | $3,716.04 ($309.67/mo) | $53,632.37 | $4,277.28 | $46,853.37 |
| 2032 | $3,890.81 ($324.23/mo) | $57,523.18 | $4,405.60 | $51,258.97 |
| 2033 | $4,073.80 ($339.48/mo) | $61,596.98 | $4,537.77 | $55,796.74 |
| 2034 | $4,265.39 ($355.45/mo) | $65,862.37 | $4,673.90 | $60,470.64 |
| 2035 | $4,466.00 ($372.17/mo) | $70,328.37 | $4,814.12 | $65,284.76 |
| 2036 | $4,676.04 ($389.67/mo) | $75,004.41 | $4,958.54 | $70,243.31 |
| 2037 | $4,895.96 ($408.00/mo) | $79,900.37 | $5,107.30 | $75,350.61 |
| 2038 | $5,126.22 ($427.18/mo) | $85,026.59 | $5,260.52 | $80,611.12 |
| 2039 | $5,367.31 ($447.28/mo) | $90,393.90 | $5,418.33 | $86,029.46 |
| 2040 | $5,619.74 ($468.31/mo) | $96,013.64 | $5,580.88 | $91,610.34 |
| 2041 | $5,884.04 ($490.34/mo) | $101,897.68 | $5,748.31 | $97,358.65 |
| 2042 | $6,160.78 ($513.40/mo) | $108,058.46 | $5,920.76 | $103,279.41 |