| Value: | $2.25 per point/year | |
| Purchase Price: | $9,900.00 | |
| Closing costs: | $0.00 | |
| 1st Year Dues: | $276.00 ($23.00/month for 12 months) | |
| Expiration Year: | 2042 (44 years) |
| Year | DVC Yearly Cost | DVC Total Cost | Rack Yearly Cost | Rack Total Cost |
|---|---|---|---|---|
| 1998 | $10,176.00 ($848.00/mo) | $10,176.00 | $1,200.00 | $1,200.00 |
| 1999 | $399.00 ($33.25/mo) | $10,575.00 | $1,236.00 | $2,436.00 |
| 2000 | $407.00 ($33.92/mo) | $10,982.00 | $1,273.08 | $3,709.08 |
| 2001 | $398.00 ($33.17/mo) | $11,380.00 | $1,311.27 | $5,020.35 |
| 2002 | $417.00 ($34.75/mo) | $11,797.00 | $1,350.61 | $6,370.96 |
| 2003 | $437.00 ($36.42/mo) | $12,234.00 | $1,391.13 | $7,762.09 |
| 2004 | $467.00 ($38.92/mo) | $12,701.00 | $1,432.86 | $9,194.95 |
| 2005 | $487.00 ($40.58/mo) | $13,188.00 | $1,475.85 | $10,670.80 |
| 2006 | $527.00 ($43.92/mo) | $13,715.00 | $1,520.12 | $12,190.93 |
| 2007 | $563.00 ($46.92/mo) | $14,278.00 | $1,565.73 | $13,756.66 |
| 2008 | $604.00 ($50.33/mo) | $14,882.00 | $1,612.70 | $15,369.35 |
| 2009 | $641.00 ($53.42/mo) | $15,523.00 | $1,661.08 | $17,030.44 |
| 2010 | $661.00 ($55.08/mo) | $16,184.00 | $1,710.91 | $18,741.35 |
| 2011 | $678.00 ($56.50/mo) | $16,862.00 | $1,762.24 | $20,503.59 |
| 2012 | $711.63 ($59.30/mo) | $17,573.63 | $1,815.11 | $22,318.70 |
| 2013 | $740.76 ($61.73/mo) | $18,314.39 | $1,869.56 | $24,188.26 |
| 2014 | $775.31 ($64.61/mo) | $19,089.70 | $1,925.65 | $26,113.91 |
| 2015 | $806.00 ($67.17/mo) | $19,895.70 | $1,983.42 | $28,097.32 |
| 2016 | $846.45 ($70.54/mo) | $20,742.15 | $2,042.92 | $30,140.24 |
| 2017 | $888.93 ($74.08/mo) | $21,631.09 | $2,104.21 | $32,244.45 |
| 2018 | $933.55 ($77.80/mo) | $22,564.64 | $2,167.33 | $34,411.78 |
| 2019 | $980.40 ($81.70/mo) | $23,545.04 | $2,232.35 | $36,644.14 |
| 2020 | $1,029.61 ($85.80/mo) | $24,574.65 | $2,299.32 | $38,943.46 |
| 2021 | $1,081.28 ($90.11/mo) | $25,655.93 | $2,368.30 | $41,311.76 |
| 2022 | $1,135.55 ($94.63/mo) | $26,791.49 | $2,439.35 | $43,751.12 |
| 2023 | $1,192.54 ($99.38/mo) | $27,984.03 | $2,512.53 | $46,263.65 |
| 2024 | $1,252.40 ($104.37/mo) | $29,236.43 | $2,587.91 | $48,851.56 |
| 2025 | $1,315.25 ($109.60/mo) | $30,551.68 | $2,665.55 | $51,517.11 |
| 2026 | $1,381.27 ($115.11/mo) | $31,932.95 | $2,745.51 | $54,262.62 |
| 2027 | $1,450.59 ($120.88/mo) | $33,383.54 | $2,827.88 | $57,090.50 |
| 2028 | $1,523.39 ($126.95/mo) | $34,906.93 | $2,912.71 | $60,003.21 |
| 2029 | $1,599.85 ($133.32/mo) | $36,506.78 | $3,000.10 | $63,003.31 |
| 2030 | $1,680.15 ($140.01/mo) | $38,186.93 | $3,090.10 | $66,093.41 |
| 2031 | $1,764.47 ($147.04/mo) | $39,951.40 | $3,182.80 | $69,276.21 |
| 2032 | $1,853.03 ($154.42/mo) | $41,804.43 | $3,278.29 | $72,554.50 |
| 2033 | $1,946.03 ($162.17/mo) | $43,750.46 | $3,376.63 | $75,931.13 |
| 2034 | $2,043.70 ($170.31/mo) | $45,794.16 | $3,477.93 | $79,409.07 |
| 2035 | $2,146.27 ($178.86/mo) | $47,940.43 | $3,582.27 | $82,991.34 |
| 2036 | $2,253.99 ($187.83/mo) | $50,194.41 | $3,689.74 | $86,681.08 |
| 2037 | $2,367.11 ($197.26/mo) | $52,561.53 | $3,800.43 | $90,481.51 |
| 2038 | $2,485.92 ($207.16/mo) | $55,047.45 | $3,914.45 | $94,395.96 |
| 2039 | $2,610.68 ($217.56/mo) | $57,658.13 | $4,031.88 | $98,427.84 |
| 2040 | $2,741.71 ($228.48/mo) | $60,399.84 | $4,152.84 | $102,580.67 |
| 2041 | $2,879.31 ($239.94/mo) | $63,279.16 | $4,277.42 | $106,858.09 |
| 2042 | $3,023.82 ($251.99/mo) | $66,302.98 | $4,405.74 | $111,263.83 |