Jenglish13
Mouseketeer
- Joined
- May 10, 2022
- Messages
- 175
Here's the numbers:
150 Points @ BCV | $275 PP (Direct) | $120 PP (Resale 1) | Rental @ $20 PP | Opportunity Cost (Direct) | Opportunity Cost (Resale @ $120) | investing & renting instead of direct | investing & renting instead of resale @ $120) | |||
Purchase Cost: | $41,250.00 | $18,000.00 | $0.00 | $41,250.00 | $18,000.00 | $41,250.00 | $18,000.00 | |||
Dues/Rents: 2023 | $1,225.50 | $1,225.50 | $3,000.00 | $44,343.75 | $19,350.00 | $42,569.25 | $17,575.500 | |||
2024 | $1,274.52 | $1,274.52 | $3,000.00 | $47,669.53 | $20,801.25 | $44,036.46 | $17,168.18 | |||
2025 | $1,325.50 | $1,325.50 | $3,000.00 | $51,244.75 | $22,361.34 | $45,664.70 | $16,781.30 | |||
2026 | $1,378.52 | $1,378.52 | $3,000.00 | $55,088.10 | $24,038.44 | $47,468.07 | $16,418.42 | |||
2027 | $1,433.66 | $1,433.66 | $3,000.00 | $59,219.71 | $25,841.33 | $49,461.84 | $16,083.46 | |||
2028 | $1,491.01 | $1,491.01 | $3,000.00 | $63,661.19 | $27,779.43 | $51,662.49 | $15,780.73 | |||
2029 | $1,550.65 | $1,550.65 | $3,000.00 | $68,435.78 | $29,862.88 | $54,087.82 | $15,514.93 | |||
2030 | $1,612.67 | $1,612.67 | $3,000.00 | $73,568.46 | $32,102.60 | $56,757.08 | $15,291.22 | |||
2031 | $1,677.18 | $1,677.18 | $3,000.00 | $79,086.09 | $34,510.30 | $59,691.04 | $15,115.25 | |||
2032 | $1,744.27 | $1,744.27 | $3,000.00 | $85,017.55 | $37,098.57 | $62,912.14 | $14,993.16 | |||
2033 | $1,814.04 | $1,814.04 | $3,000.00 | $91,393.87 | $39,880.96 | $66,444.59 | $14,931.68 | |||
2034 | $1,886.60 | $1,886.60 | $3,000.00 | $98,248.41 | $42,872.03 | $70,314.54 | $14,938.16 | |||
2035 | $1,962.06 | $1,962.06 | $3,000.00 | $105,617.04 | $46,087.44 | $74,550.19 | $15,020.59 | |||
2036 | $2,040.55 | $2,040.55 | $3,000.00 | $113,538.32 | $49,543.99 | $79,182.00 | $15,187.68 | |||
2037 | $2,122.17 | $2,122.17 | $3,000.00 | $122,053.69 | $53,259.79 | $84,242.82 | $15,448.92 | |||
2038 | $2,207.06 | $2,207.06 | $3,000.00 | $131,207.72 | $57,254.28 | $89,768.09 | $15,814.65 | |||
2039 | $2,295.34 | $2,295.34 | $3,000.00 | $141,048.30 | $61,548.35 | $95,796.04 | $16,296.09 | |||
2040 | $2,387.15 | $2,387.15 | $3,000.00 | $151,626.92 | $66,164.47 | $102,367.89 | $16,905.45 | |||
2041 | $2,482.64 | $2,482.64 | $3,000.00 | $162,998.94 | $71,126.81 | $109,528.12 | $17,655.99 | |||
2042 | $2,581.94 | $2,581.94 | $3,000.00 | $175,223.86 | $76,461.32 | $117,324.67 | $18,562.14 | |||
Total Dues/Rents: | $36,493.04 | $36,493.04 | $60,000.00 | |||||||
Total Cost: | $77,743.04 | $54,493.04 | $60,000.00 | |||||||
Cost Per Year: | $3,887.15 | $2,724.65 | $3,000.00 |