| Value: | $47.88 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 | $690.68 ($57.56/mo) | $13,679.82 | $1,815.11 | $22,318.70 |
| 2017 | $732.78 ($61.07/mo) | $14,412.60 | $1,869.56 | $24,188.26 |
| 2018 | $777.45 ($64.79/mo) | $15,190.05 | $1,925.65 | $26,113.91 |
| 2019 | $824.84 ($68.74/mo) | $16,014.88 | $1,983.42 | $28,097.32 |
| 2020 | $875.11 ($72.93/mo) | $16,890.00 | $2,042.92 | $30,140.24 |
| 2021 | $928.45 ($77.37/mo) | $17,818.45 | $2,104.21 | $32,244.45 |
| 2022 | $985.05 ($82.09/mo) | $18,803.50 | $2,167.33 | $34,411.78 |
| 2023 | $1,045.09 ($87.09/mo) | $19,848.59 | $2,232.35 | $36,644.14 |
| 2024 | $1,108.79 ($92.40/mo) | $20,957.38 | $2,299.32 | $38,943.46 |
| 2025 | $1,176.38 ($98.03/mo) | $22,133.75 | $2,368.30 | $41,311.76 |
| 2026 | $1,248.08 ($104.01/mo) | $23,381.84 | $2,439.35 | $43,751.12 |
| 2027 | $1,324.16 ($110.35/mo) | $24,705.99 | $2,512.53 | $46,263.65 |
| 2028 | $1,404.87 ($117.07/mo) | $26,110.86 | $2,587.91 | $48,851.56 |
| 2029 | $1,490.50 ($124.21/mo) | $27,601.37 | $2,665.55 | $51,517.11 |
| 2030 | $1,581.35 ($131.78/mo) | $29,182.72 | $2,745.51 | $54,262.62 |
| 2031 | $1,677.74 ($139.81/mo) | $30,860.47 | $2,827.88 | $57,090.50 |
| 2032 | $1,780.01 ($148.33/mo) | $32,640.48 | $2,912.71 | $60,003.21 |
| 2033 | $1,888.51 ($157.38/mo) | $34,528.99 | $3,000.10 | $63,003.31 |
| 2034 | $2,003.62 ($166.97/mo) | $36,532.61 | $3,090.10 | $66,093.41 |
| 2035 | $2,125.75 ($177.15/mo) | $38,658.36 | $3,182.80 | $69,276.21 |
| 2036 | $2,255.32 ($187.94/mo) | $40,913.68 | $3,278.29 | $72,554.50 |
| 2037 | $2,392.79 ($199.40/mo) | $43,306.47 | $3,376.63 | $75,931.13 |
| 2038 | $2,538.64 ($211.55/mo) | $45,845.11 | $3,477.93 | $79,409.07 |
| 2039 | $2,693.38 ($224.45/mo) | $48,538.50 | $3,582.27 | $82,991.34 |
| 2040 | $2,857.56 ($238.13/mo) | $51,396.06 | $3,689.74 | $86,681.08 |
| 2041 | $3,031.74 ($252.64/mo) | $54,427.79 | $3,800.43 | $90,481.51 |
| 2042 | $3,216.53 ($268.04/mo) | $57,644.32 | $3,914.45 | $94,395.96 |
| 2043 | $3,412.59 ($284.38/mo) | $61,056.92 | $4,031.88 | $98,427.84 |
| 2044 | $3,620.60 ($301.72/mo) | $64,677.52 | $4,152.84 | $102,580.67 |
| 2045 | $3,841.29 ($320.11/mo) | $68,518.82 | $4,277.42 | $106,858.09 |
| 2046 | $4,075.44 ($339.62/mo) | $72,594.25 | $4,405.74 | $111,263.83 |
| 2047 | $4,323.85 ($360.32/mo) | $76,918.10 | $4,537.92 | $115,801.75 |
| 2048 | $4,587.41 ($382.28/mo) | $81,505.51 | $4,674.05 | $120,475.80 |
| 2049 | $4,867.03 ($405.59/mo) | $86,372.54 | $4,814.27 | $125,290.08 |
| 2050 | $5,163.69 ($430.31/mo) | $91,536.23 | $4,958.70 | $130,248.78 |
| 2051 | $5,478.44 ($456.54/mo) | $97,014.67 | $5,107.46 | $135,356.24 |
| 2052 | $5,812.37 ($484.36/mo) | $102,827.05 | $5,260.69 | $140,616.93 |
| 2053 | $6,166.66 ($513.89/mo) | $108,993.71 | $5,418.51 | $146,035.44 |
| 2054 | $6,542.54 ($545.21/mo) | $115,536.25 | $5,581.06 | $151,616.50 |
| 2055 | $6,941.34 ($578.44/mo) | $122,477.59 | $5,748.49 | $157,364.99 |
| 2056 | $7,364.44 ($613.70/mo) | $129,842.03 | $5,920.95 | $163,285.94 |
| 2057 | $7,813.33 ($651.11/mo) | $137,655.36 | $6,098.58 | $169,384.52 |
| 2058 | $8,289.59 ($690.80/mo) | $145,944.95 | $6,281.54 | $175,666.06 |
| 2059 | $8,794.87 ($732.91/mo) | $154,739.82 | $6,469.98 | $182,136.04 |
| 2060 | $9,330.95 ($777.58/mo) | $164,070.77 | $6,664.08 | $188,800.12 |
| 2061 | $9,899.71 ($824.98/mo) | $173,970.48 | $6,864.00 | $195,664.12 |
| 2062 | $10,503.14 ($875.26/mo) | $184,473.61 | $7,069.92 | $202,734.05 |