| Value: | $17.82 per point/year | |
| Purchase Price: | $9,900.00 | |
| Closing costs: | $0.00 | |
| 1st Year Dues: | $0.00 ($0.00/month for 12 months) | |
| Expiration Year: | 2062 (60 years) |
| Year | DVC Yearly Cost | DVC Total Cost | Rack Yearly Cost | Rack Total Cost |
|---|---|---|---|---|
| 2002 | $9,900.00 ($825.00/mo) | $9,900.00 | $1,200.00 | $1,200.00 |
| 2003 | $0.00 ($0.00/mo) | $9,900.00 | $1,236.00 | $2,436.00 |
| 2004 | $0.00 ($0.00/mo) | $9,900.00 | $1,273.08 | $3,709.08 |
| 2005 | $0.00 ($0.00/mo) | $9,900.00 | $1,311.27 | $5,020.35 |
| 2006 | $0.00 ($0.00/mo) | $9,900.00 | $1,350.61 | $6,370.96 |
| 2007 | $0.00 ($0.00/mo) | $9,900.00 | $1,391.13 | $7,762.09 |
| 2008 | $0.00 ($0.00/mo) | $9,900.00 | $1,432.86 | $9,194.95 |
| 2009 | $0.00 ($0.00/mo) | $9,900.00 | $1,475.85 | $10,670.80 |
| 2010 | $0.00 ($0.00/mo) | $9,900.00 | $1,520.12 | $12,190.93 |
| 2011 | $573.00 ($47.75/mo) | $10,473.00 | $1,565.73 | $13,756.66 |
| 2012 | $596.07 ($49.67/mo) | $11,069.07 | $1,612.70 | $15,369.35 |
| 2013 | $625.29 ($52.11/mo) | $11,694.36 | $1,661.08 | $17,030.44 |
| 2014 | $643.78 ($53.65/mo) | $12,338.14 | $1,710.91 | $18,741.35 |
| 2015 | $651.00 ($54.25/mo) | $12,989.14 | $1,762.24 | $20,503.59 |
| 2016 | $679.13 ($56.59/mo) | $13,668.27 | $1,815.11 | $22,318.70 |
| 2017 | $702.97 ($58.58/mo) | $14,371.24 | $1,869.56 | $24,188.26 |
| 2018 | $753.52 ($62.79/mo) | $15,124.76 | $1,925.65 | $26,113.91 |
| 2019 | $786.03 ($65.50/mo) | $15,910.79 | $1,983.42 | $28,097.32 |
| 2020 | $813.27 ($67.77/mo) | $16,724.06 | $2,042.92 | $30,140.24 |
| 2021 | $841.46 ($70.12/mo) | $17,565.52 | $2,104.21 | $32,244.45 |
| 2022 | $870.62 ($72.55/mo) | $18,436.14 | $2,167.33 | $34,411.78 |
| 2023 | $900.80 ($75.07/mo) | $19,336.94 | $2,232.35 | $36,644.14 |
| 2024 | $932.02 ($77.67/mo) | $20,268.95 | $2,299.32 | $38,943.46 |
| 2025 | $964.32 ($80.36/mo) | $21,233.27 | $2,368.30 | $41,311.76 |
| 2026 | $997.74 ($83.14/mo) | $22,231.01 | $2,439.35 | $43,751.12 |
| 2027 | $1,032.32 ($86.03/mo) | $23,263.33 | $2,512.53 | $46,263.65 |
| 2028 | $1,068.10 ($89.01/mo) | $24,331.43 | $2,587.91 | $48,851.56 |
| 2029 | $1,105.11 ($92.09/mo) | $25,436.54 | $2,665.55 | $51,517.11 |
| 2030 | $1,143.42 ($95.28/mo) | $26,579.96 | $2,745.51 | $54,262.62 |
| 2031 | $1,183.04 ($98.59/mo) | $27,763.00 | $2,827.88 | $57,090.50 |
| 2032 | $1,224.05 ($102.00/mo) | $28,987.05 | $2,912.71 | $60,003.21 |
| 2033 | $1,266.47 ($105.54/mo) | $30,253.52 | $3,000.10 | $63,003.31 |
| 2034 | $1,310.36 ($109.20/mo) | $31,563.88 | $3,090.10 | $66,093.41 |
| 2035 | $1,355.78 ($112.98/mo) | $32,919.65 | $3,182.80 | $69,276.21 |
| 2036 | $1,402.77 ($116.90/mo) | $34,322.42 | $3,278.29 | $72,554.50 |
| 2037 | $1,451.38 ($120.95/mo) | $35,773.80 | $3,376.63 | $75,931.13 |
| 2038 | $1,501.68 ($125.14/mo) | $37,275.49 | $3,477.93 | $79,409.07 |
| 2039 | $1,553.73 ($129.48/mo) | $38,829.22 | $3,582.27 | $82,991.34 |
| 2040 | $1,607.58 ($133.96/mo) | $40,436.80 | $3,689.74 | $86,681.08 |
| 2041 | $1,663.29 ($138.61/mo) | $42,100.09 | $3,800.43 | $90,481.51 |
| 2042 | $1,720.94 ($143.41/mo) | $43,821.03 | $3,914.45 | $94,395.96 |
| 2043 | $1,780.59 ($148.38/mo) | $45,601.62 | $4,031.88 | $98,427.84 |
| 2044 | $1,842.30 ($153.52/mo) | $47,443.91 | $4,152.84 | $102,580.67 |
| 2045 | $1,906.15 ($158.85/mo) | $49,350.06 | $4,277.42 | $106,858.09 |
| 2046 | $1,972.21 ($164.35/mo) | $51,322.27 | $4,405.74 | $111,263.83 |
| 2047 | $2,040.56 ($170.05/mo) | $53,362.84 | $4,537.92 | $115,801.75 |
| 2048 | $2,111.29 ($175.94/mo) | $55,474.12 | $4,674.05 | $120,475.80 |
| 2049 | $2,184.46 ($182.04/mo) | $57,658.58 | $4,814.27 | $125,290.08 |
| 2050 | $2,260.17 ($188.35/mo) | $59,918.75 | $4,958.70 | $130,248.78 |
| 2051 | $2,338.50 ($194.87/mo) | $62,257.25 | $5,107.46 | $135,356.24 |
| 2052 | $2,419.55 ($201.63/mo) | $64,676.79 | $5,260.69 | $140,616.93 |
| 2053 | $2,503.40 ($208.62/mo) | $67,180.20 | $5,418.51 | $146,035.44 |
| 2054 | $2,590.17 ($215.85/mo) | $69,770.36 | $5,581.06 | $151,616.50 |
| 2055 | $2,679.94 ($223.33/mo) | $72,450.30 | $5,748.49 | $157,364.99 |
| 2056 | $2,772.82 ($231.07/mo) | $75,223.12 | $5,920.95 | $163,285.94 |
| 2057 | $2,868.92 ($239.08/mo) | $78,092.04 | $6,098.58 | $169,384.52 |
| 2058 | $2,968.35 ($247.36/mo) | $81,060.39 | $6,281.54 | $175,666.06 |
| 2059 | $3,071.23 ($255.94/mo) | $84,131.62 | $6,469.98 | $182,136.04 |
| 2060 | $3,177.67 ($264.81/mo) | $87,309.29 | $6,664.08 | $188,800.12 |
| 2061 | $3,287.80 ($273.98/mo) | $90,597.09 | $6,864.00 | $195,664.12 |
| 2062 | $3,401.75 ($283.48/mo) | $93,998.84 | $7,069.92 | $202,734.05 |