| Value: | $2.91 per point/year | |
| Purchase Price: | $9,900.00 | |
| Closing costs: | $0.00 | |
| 1st Year Dues: | $516.00 ($43.00/month for 12 months) | |
| Expiration Year: | 2042 (34 years) |
| Year | DVC Yearly Cost | DVC Total Cost | Rack Yearly Cost | Rack Total Cost |
|---|---|---|---|---|
| 2008 | $10,416.00 ($868.00/mo) | $10,416.00 | $1,200.00 | $1,200.00 |
| 2009 | $536.00 ($44.67/mo) | $10,952.00 | $1,236.00 | $2,436.00 |
| 2010 | $557.00 ($46.42/mo) | $11,509.00 | $1,273.08 | $3,709.08 |
| 2011 | $568.00 ($47.33/mo) | $12,077.00 | $1,311.27 | $5,020.35 |
| 2012 | $592.90 ($49.41/mo) | $12,669.90 | $1,350.61 | $6,370.96 |
| 2013 | $602.13 ($50.18/mo) | $13,272.03 | $1,391.13 | $7,762.09 |
| 2014 | $628.37 ($52.36/mo) | $13,900.40 | $1,432.86 | $9,194.95 |
| 2015 | $651.90 ($54.33/mo) | $14,552.30 | $1,475.85 | $10,670.80 |
| 2016 | $681.53 ($56.79/mo) | $15,233.83 | $1,520.12 | $12,190.93 |
| 2017 | $727.28 ($60.61/mo) | $15,961.11 | $1,565.73 | $13,756.66 |
| 2018 | $771.59 ($64.30/mo) | $16,732.70 | $1,612.70 | $15,369.35 |
| 2019 | $856.30 ($71.36/mo) | $17,589.00 | $1,661.08 | $17,030.44 |
| 2020 | $896.57 ($74.71/mo) | $18,485.57 | $1,710.91 | $18,741.35 |
| 2021 | $938.74 ($78.23/mo) | $19,424.31 | $1,762.24 | $20,503.59 |
| 2022 | $982.89 ($81.91/mo) | $20,407.20 | $1,815.11 | $22,318.70 |
| 2023 | $1,029.12 ($85.76/mo) | $21,436.32 | $1,869.56 | $24,188.26 |
| 2024 | $1,077.52 ($89.79/mo) | $22,513.83 | $1,925.65 | $26,113.91 |
| 2025 | $1,128.19 ($94.02/mo) | $23,642.02 | $1,983.42 | $28,097.32 |
| 2026 | $1,181.25 ($98.44/mo) | $24,823.28 | $2,042.92 | $30,140.24 |
| 2027 | $1,236.81 ($103.07/mo) | $26,060.09 | $2,104.21 | $32,244.45 |
| 2028 | $1,294.98 ($107.91/mo) | $27,355.06 | $2,167.33 | $34,411.78 |
| 2029 | $1,355.88 ($112.99/mo) | $28,710.94 | $2,232.35 | $36,644.14 |
| 2030 | $1,419.65 ($118.30/mo) | $30,130.59 | $2,299.32 | $38,943.46 |
| 2031 | $1,486.42 ($123.87/mo) | $31,617.01 | $2,368.30 | $41,311.76 |
| 2032 | $1,556.32 ($129.69/mo) | $33,173.33 | $2,439.35 | $43,751.12 |
| 2033 | $1,629.52 ($135.79/mo) | $34,802.85 | $2,512.53 | $46,263.65 |
| 2034 | $1,706.16 ($142.18/mo) | $36,509.01 | $2,587.91 | $48,851.56 |
| 2035 | $1,786.40 ($148.87/mo) | $38,295.41 | $2,665.55 | $51,517.11 |
| 2036 | $1,870.42 ($155.87/mo) | $40,165.82 | $2,745.51 | $54,262.62 |
| 2037 | $1,958.38 ($163.20/mo) | $42,124.21 | $2,827.88 | $57,090.50 |
| 2038 | $2,050.49 ($170.87/mo) | $44,174.69 | $2,912.71 | $60,003.21 |
| 2039 | $2,146.92 ($178.91/mo) | $46,321.62 | $3,000.10 | $63,003.31 |
| 2040 | $2,247.90 ($187.32/mo) | $48,569.51 | $3,090.10 | $66,093.41 |
| 2041 | $2,353.62 ($196.13/mo) | $50,923.13 | $3,182.80 | $69,276.21 |
| 2042 | $2,464.31 ($205.36/mo) | $53,387.44 | $3,278.29 | $72,554.50 |