Just a quick example -- If you buy 100 points at VB for $68/Pt vs 100 points at SSR for $92/Pt, and assuming a 3.5% increase in MFs per year,
SSR becomes less expensive in year 7
(For some reason the graph did not post with the table, but you can visualize the breakeven point)
& I based the prices on what I've been seeing on the various resale sights over the last few months.
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
100 | $68.00 | 100 | 92.00 | | | | | | | | | | | |
100 | $10.13 | 100 | 6.78 | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| $6,800.00 | | 9,200.00 | | | | | | | | | | | |
| $1,013.00 | | 677.65 | | | VB | SSR | | | | | | | |
| $7,813.00 | | 9,877.65 | | 1 | $7,813.00 | $9,877.65 | | | | | | | |
2 | $1,048.46 | $8,861.46 | 701.37 | $10,579.02 | 2 | $8,861.46 | $10,579.02 | | | | | | | |
3 | $1,085.15 | $9,946.61 | 725.92 | $11,304.93 | 3 | $9,946.61 | $11,304.93 | | | | | | | |
4 | $1,123.13 | $11,069.74 | 751.32 | $12,056.26 | 4 | $11,069.74 | $12,056.26 | | | | | | | |
5 | $1,162.44 | $12,232.18 | 777.62 | $12,833.88 | 5 | $12,232.18 | $12,833.88 | | | | | | | |
6 | $1,203.13 | $13,435.30 | 804.84 | $13,638.71 | 6 | $13,435.30 | $13,638.71 | | | | | | | |
7 | $1,245.24 | $14,680.54 | 833.00 | $14,471.72 | 7 | $14,680.54 | $14,471.72 | | | | | | | |
8 | $1,288.82 | $15,969.36 | 862.16 | $15,333.88 | 8 | $15,969.36 | $15,333.88 | | | | | | | |
9 | $1,333.93 | $17,303.29 | 892.34 | $16,226.21 | 9 | $17,303.29 | $16,226.21 | | | | | | | |
10 | $1,380.62 | $18,683.90 | 923.57 | $17,149.78 | 10 | $18,683.90 | $17,149.78 | | | | | | | |