Comparing DVC vs Cash

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q
1		Comparing Disney Vacation Club Points vs Cash
2		Animal Kingdom 1 BR Villa 2nd Week of Sept.						DVC Cost	Maintainance		Financing	Savings		Ownership Equity
3		Sun-Thurs		One Time Cash Payments				Annualized	Animal Kingdom		Payments	Vs Disney	Vs Agents	Point Rental	DVC Equity	Year to End	Years
4			Points	Weekdays	Nights	Disney Cash	Travel Agents	Total	Per Point	Annually	Monthly						Owned

5	Once	2024	100	$792.00	4	$3,168.00	$1,869.12	$3,952.34	$9.08	$908.00	$119.69	-$784.34	-$2,083.22	$1,400.00	$9,951.00	33	1
6
7	Disney	2025	100	$830.02	4	$3,320.06	$1,958.84	$2,381.51	$9.45	$945.23	$119.69	$938.56	-$422.67	$1,469.13	$10,249.53	32	2
8	Bubble	2026	100	$869.86	4	$3,479.43	$2,052.86	$2,420.26	$9.84	$983.98	$119.69	$1,059.16	-$367.40	$1,539.65	$10,557.02	31	3
9		2027	100	$911.61	4	$3,646.44	$2,151.40	$2,460.61	$10.24	$1,024.33	$119.69	$1,185.83	-$309.21	$1,613.55	$10,873.73	30	4
10		2028	100	$955.37	4	$3,821.47	$2,254.67	$2,502.60	$10.66	$1,066.32	$119.69	$1,318.87	-$247.94	$1,691.00	$11,199.94	29	5
11		2029	100	$1,001.22	4	$4,004.90	$2,362.89	$2,546.32	$11.10	$1,110.04	$119.69	$1,458.58	-$183.43	$1,772.17	$11,535.94	28	6
12		2030	100	$1,049.28	4	$4,197.13	$2,476.31	$2,591.83	$11.56	$1,155.55	$119.69	$1,605.30	-$115.52	$1,857.23	$11,882.01	27	7
13		2031	100	$1,099.65	4	$4,398.60	$2,595.17	$2,639.21	$12.03	$1,202.93	$119.69	$1,759.39	-$44.04	$1,946.38	$12,238.47	26	8
14		2032	100	$1,152.43	4	$4,609.73	$2,719.74	$2,688.53	$12.52	$1,252.25	$119.69	$1,921.20	$31.21	$2,039.81	$12,605.63	25	9
15		2033	100	$1,207.75	4	$4,831.00	$2,850.29	$2,739.87	$13.04	$1,303.59	$119.69	$2,091.12	$110.41	$2,137.72	$12,983.80	24	10
16
17	No	2034	100	$1,265.72	4	$5,062.88	$2,987.10	$1,357.04	$13.57	$1,357.04	$0.00	$3,705.84	$1,630.06	$2,240.33	$13,373.31	23	11
18	More	2035	100	$1,326.48	4	$5,305.90	$3,130.48	$1,412.68	$14.13	$1,412.68	$0.00	$3,893.22	$1,717.80	$2,347.86	$13,774.51	22	12
19	Loans!	2036	100	$1,390.15	4	$5,560.59	$3,280.75	$1,470.60	$14.71	$1,470.60	$0.00	$4,089.99	$1,810.15	$2,460.56	$14,187.75	21	13
20		2037	100	$1,456.87	4	$5,827.49	$3,438.22	$1,530.89	$15.31	$1,530.89	$0.00	$4,296.60	$1,907.33	$2,578.67	$14,613.38	20	14
21		2038	100	$1,526.80	4	$6,107.21	$3,603.26	$1,593.66	$15.94	$1,593.66	$0.00	$4,513.55	$2,009.59	$2,702.44	$15,051.78	19	15
22		2039	100	$1,600.09	4	$6,400.36	$3,776.21	$1,659.00	$16.59	$1,659.00	$0.00	$4,741.36	$2,117.21	$2,832.16	$15,503.33	18	16
23		2040	100	$1,676.89	4	$6,707.58	$3,957.47	$1,727.02	$17.27	$1,727.02	$0.00	$4,980.56	$2,230.45	$2,968.10	$15,968.43	17	17
24		2041	100	$1,757.39	4	$7,029.54	$4,147.43	$1,797.83	$17.98	$1,797.83	$0.00	$5,231.71	$2,349.60	$3,110.57	$16,447.49	16	18
25		2042	100	$1,841.74	4	$7,366.96	$4,346.51	$1,871.54	$18.72	$1,871.54	$0.00	$5,495.42	$2,474.97	$3,259.88	$16,940.91	15	19
26		2043	100	$1,930.14	4	$7,720.57	$4,555.14	$1,948.27	$19.48	$1,948.27	$0.00	$5,772.30	$2,606.87	$3,416.35	$17,449.14	14	20
27		2044	100	$2,022.79	4	$8,091.16	$4,773.78	$2,028.15	$20.28	$2,028.15	$0.00	$6,063.01	$2,745.63	$3,580.34	$17,972.61	13	21
28		2045	100	$2,119.88	4	$8,479.54	$5,002.93	$2,111.31	$21.11	$2,111.31	$0.00	$6,368.23	$2,891.62	$3,752.19	$18,511.79	12	22
29		2046	100	$2,221.64	4	$8,886.55	$5,243.07	$2,197.87	$21.98	$2,197.87	$0.00	$6,688.68	$3,045.20	$3,932.30	$19,067.15	11	23
30		2047	100	$2,328.28	4	$9,313.11	$5,494.73	$2,287.98	$22.88	$2,287.98	$0.00	$7,025.13	$3,206.75	$4,121.05	$19,639.16	10	24
31		2048	100	$2,440.03	4	$9,760.14	$5,758.48	$2,381.79	$23.82	$2,381.79	$0.00	$7,378.35	$3,376.69	$4,318.86	$20,228.33	9	25
32		2049	100	$2,557.16	4	$10,228.62	$6,034.89	$2,479.44	$24.79	$2,479.44	$0.00	$7,749.18	$3,555.45	$4,526.17	$20,835.18	8	26
33		2050	100	$2,679.90	4	$10,719.60	$6,324.56	$2,581.10	$25.81	$2,581.10	$0.00	$8,138.50	$3,743.46	$4,743.42	$21,460.24	7	27
34		2051	100	$2,808.53	4	$11,234.14	$6,628.14	$2,686.93	$26.87	$2,686.93	$0.00	$8,547.21	$3,941.22	$4,971.11	$22,104.05	6	28
35		2052	100	$2,943.34	4	$11,773.38	$6,946.29	$2,797.09	$27.97	$2,797.09	$0.00	$8,976.29	$4,149.20	$5,209.72	$22,767.17	5	29
36		2053	100	$3,084.63	4	$12,338.50	$7,279.72	$2,911.77	$29.12	$2,911.77	$0.00	$9,426.73	$4,367.95	$5,459.79	$22,536.35	4	30
37		2054	100	$3,232.69	4	$12,930.75	$7,629.14	$3,031.15	$30.31	$3,031.15	$0.00	$9,899.60	$4,597.99	$5,721.86	$18,441.51	3	31
38		2055	100	$3,387.86	4	$13,551.42	$7,995.34	$3,155.43	$31.55	$3,155.43	$0.00	$10,395.99	$4,839.91	$5,996.51	$14,150.12	2	32
39		2056	100	$3,550.47	4	$14,201.89	$8,379.12	$3,284.80	$32.85	$3,284.80	$0.00	$10,917.09	$5,094.31	$6,284.34	$9,652.74	1	33
40		2057	100	$3,720.90	4	$14,883.58	$8,781.31	$3,419.48	$34.19	$3,419.48	$0.00	$11,464.10	$5,361.84	$6,585.99	$4,939.49	0	34
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100