i<3riviera
DIS Veteran
- Joined
- Mar 8, 2020
- Messages
- 501
͏
Last edited:
I can also see if Disney orders new Monorails the VGF, Poly, and BLT MF's also seeing a nice jump bringing them in line with others.
Interesting too that CCV has since been passed by none other than BRV in terms of annual dues.
Unfortunately for owners I'm not sure that the new dues announced later this year will be very indicative of the future direction of dues for the resort because of everything going on.
I mean, it looks like the difference, is, well, everything:BRV is up now likely due to min wage increases. Plus It doesn't really make much sense for BRV and CCV to be that far off in MF's. The cabins likely account for more maintenance but BRV is also larger I'd guess so they're pretty similar.
BRV | CCV | Difference | % Difference | |
Maintenance | $0.920 | $0.725 | $0.195 | 21% |
Admin/Front Desk | $0.818 | $0.681 | $0.137 | 17% |
Housekeeping | $1.210 | $1.106 | $0.104 | 9% |
Management Fee | $0.591 | $0.504 | $0.087 | 15% |
Utilities | $0.219 | $0.173 | $0.046 | 21% |
Insurance | $0.113 | $0.072 | $0.041 | 36% |
Security | $0.075 | $0.045 | $0.031 | 41% |
Income Taxes | $0.066 | $0.036 | $0.030 | 45% |
Member Activities | $0.276 | $0.265 | $0.011 | 4% |
Annual Audit | $0.008 | $0.005 | $0.003 | 41% |
Fees to the Division | $0.007 | $0.006 | $0.002 | 21% |
Legal | $0.001 | $0.000 | $0.000 | 40% |
DVC Reservation Component | $0.006 | $0.006 | $0.000 | -2% |
Transportation | $0.806 | $0.815 | -$0.008 | -1% |
Total Operating Expenses | $5.116 | $4.438 | $0.678 | 13% |
Late Fees & Interest | -$0.030 | -$0.027 | -$0.003 | 10% |
Breakage Income | -$0.162 | -$0.142 | -$0.021 | 13% |
Parking Revenue | -$0.011 | -$0.008 | -$0.003 | 30% |
Member Operating Assessment | $4.913 | $4.261 | $0.651 | 13% |
Capital Reserves | $1.408 | $1.259 | $0.150 | 11% |
Ad Valorem Taxes | $1.460 | $1.927 | -$0.467 | -32% |
Total Dues Assessment | $7.781 | $7.447 | $0.334 | 4% |
Thanks for this!I mean, it looks like the difference, is, well, everything:
BRV CCV Difference % Difference Maintenance $0.920 $0.725 $0.195 21% Admin/Front Desk $0.818 $0.681 $0.137 17% Housekeeping $1.210 $1.106 $0.104 9% Management Fee $0.591 $0.504 $0.087 15% Utilities $0.219 $0.173 $0.046 21% Insurance $0.113 $0.072 $0.041 36% Security $0.075 $0.045 $0.031 41% Income Taxes $0.066 $0.036 $0.030 45% Member Activities $0.276 $0.265 $0.011 4% Annual Audit $0.008 $0.005 $0.003 41% Fees to the Division $0.007 $0.006 $0.002 21% Legal $0.001 $0.000 $0.000 40% DVC Reservation Component $0.006 $0.006 $0.000 -2% Transportation $0.806 $0.815 -$0.008 -1% Total Operating Expenses $5.116 $4.438 $0.678 13% Late Fees & Interest -$0.030 -$0.027 -$0.003 10% Breakage Income -$0.162 -$0.142 -$0.021 13% Parking Revenue -$0.011 -$0.008 -$0.003 30% Member Operating Assessment $4.913 $4.261 $0.651 13% Capital Reserves $1.408 $1.259 $0.150 11% Ad Valorem Taxes $1.460 $1.927 -$0.467 -32% Total Dues Assessment $7.781 $7.447 $0.334 4%
Via DVCNews
Is there one of these for Riviera yet?I mean, it looks like the difference, is, well, everything:
BRV CCV Difference % Difference Maintenance $0.920 $0.725 $0.195 21% Admin/Front Desk $0.818 $0.681 $0.137 17% Housekeeping $1.210 $1.106 $0.104 9% Management Fee $0.591 $0.504 $0.087 15% Utilities $0.219 $0.173 $0.046 21% Insurance $0.113 $0.072 $0.041 36% Security $0.075 $0.045 $0.031 41% Income Taxes $0.066 $0.036 $0.030 45% Member Activities $0.276 $0.265 $0.011 4% Annual Audit $0.008 $0.005 $0.003 41% Fees to the Division $0.007 $0.006 $0.002 21% Legal $0.001 $0.000 $0.000 40% DVC Reservation Component $0.006 $0.006 $0.000 -2% Transportation $0.806 $0.815 -$0.008 -1% Total Operating Expenses $5.116 $4.438 $0.678 13% Late Fees & Interest -$0.030 -$0.027 -$0.003 10% Breakage Income -$0.162 -$0.142 -$0.021 13% Parking Revenue -$0.011 -$0.008 -$0.003 30% Member Operating Assessment $4.913 $4.261 $0.651 13% Capital Reserves $1.408 $1.259 $0.150 11% Ad Valorem Taxes $1.460 $1.927 -$0.467 -32% Total Dues Assessment $7.781 $7.447 $0.334 4%
Via DVCNews
I agree with you that it could Follow Copper Creeks MFs. Its only $.60 higher than AVK. Which if RIV was estimated high and we don't see many increases for a few years should be right in line with other resorts. I can also see if Disney orders new Monorails the VGF, Poly, and BLT MF's also seeing a nice jump bringing them in line with others. Really only Vero and HHI have reasons to be out of the norm of other DVC resorts.
mean, it looks like the difference, is, well, everything:
Is there one of these for Riviera yet?
sure thing! here is a graph with the raw data below
definitions
yoy - year over year % growth in dues (all over the place so not particularly useful)3 year - annualized % growth for three year period (smooths out some yoy bumps)7 year - annualized % growth for seven year period (additional smoothing)1991+ - annualized % growth from 1991 for every year (cumulative from beginning of DVC)cagr - 3 year, 7 year, and 1991+ are all compound annual growth rates
reading the graph - use left axis for average annual dues, right axis for % change (yoy, 3 year, 7 year, 1991+)
View attachment 510543
year average yoy 3 year 7 year 1991+ 2020 7.29 +3.1% +5.1% +4.4% +3.7% 2019 7.07 +9.2% +6.0% +4.5% +3.8% 2018 6.48 +3.0% +3.9% +4.0% +3.6% 2017 6.29 +5.8% +4.3% +3.9% +3.6% 2016 5.94 +2.9% +3.4% +3.4% +3.5% 2015 5.77 +4.2% +3.6% +3.0% +3.5% 2014 5.54 +3.1% +4.0% +2.8% +3.5% 2013 5.38 +3.6% +3.7% +2.9% +3.5% 2012 5.19 +5.4% +3.4% +3.3% +3.5% 2011 4.92 +2.1% +1.6% +2.9% +3.4% 2010 4.82 +2.8% +1.9% +3.1% +3.5% 2009 4.69 -0.1% +2.2% +3.5% +3.5% 2008 4.70 +3.1% +4.3% +4.2% +3.8% 2007 4.56 +3.6% +4.2% +3.5% +3.8% 2006 4.40 +6.2% +4.1% +2.9% +3.8% 2005 4.14 +2.9% +4.1% +2.2% +3.6% 2004 4.03 +3.1% +4.5% +2.1% +3.7% 2003 3.91 +6.2% +3.0% +2.2% +3.8% 2002 3.68 +4.3% +0.8% +3.8% +3.5% 2001 3.53 -1.3% -0.3% +3.9% +3.5% 2000 3.57 -0.5% +0.8% +4.5% +4.0% 1999 3.59 +1.0% +2.4% +4.9% +4.6% 1998 3.56 +1.9% +7.8% +5.1% +5.1% 1997 3.49 +4.3% +8.9% +5.6% 1996 3.35 +17.8% +8.3% +5.9% 1995 2.84 +5.2% +3.5% +3.1% 1994 2.70 +2.7% +2.5% +2.5% 1993 2.63 +2.7% +2.4% 1992 2.56 +2.0% +2.0% 1991 2.51
You rocksure thing! here is a graph with the raw data below
definitions
yoy - year over year % growth in dues (all over the place so not particularly useful)3 year - annualized % growth for three year period (smooths out some yoy bumps)7 year - annualized % growth for seven year period (additional smoothing)1991+ - annualized % growth from 1991 for every year (cumulative from beginning of DVC)cagr - 3 year, 7 year, and 1991+ are all compound annual growth rates
reading the graph - use left axis for average annual dues, right axis for % change (yoy, 3 year, 7 year, 1991+)
View attachment 510543
year average yoy 3 year 7 year 1991+ 2020 7.29 +3.1% +5.1% +4.4% +3.7% 2019 7.07 +9.2% +6.0% +4.5% +3.8% 2018 6.48 +3.0% +3.9% +4.0% +3.6% 2017 6.29 +5.8% +4.3% +3.9% +3.6% 2016 5.94 +2.9% +3.4% +3.4% +3.5% 2015 5.77 +4.2% +3.6% +3.0% +3.5% 2014 5.54 +3.1% +4.0% +2.8% +3.5% 2013 5.38 +3.6% +3.7% +2.9% +3.5% 2012 5.19 +5.4% +3.4% +3.3% +3.5% 2011 4.92 +2.1% +1.6% +2.9% +3.4% 2010 4.82 +2.8% +1.9% +3.1% +3.5% 2009 4.69 -0.1% +2.2% +3.5% +3.5% 2008 4.70 +3.1% +4.3% +4.2% +3.8% 2007 4.56 +3.6% +4.2% +3.5% +3.8% 2006 4.40 +6.2% +4.1% +2.9% +3.8% 2005 4.14 +2.9% +4.1% +2.2% +3.6% 2004 4.03 +3.1% +4.5% +2.1% +3.7% 2003 3.91 +6.2% +3.0% +2.2% +3.8% 2002 3.68 +4.3% +0.8% +3.8% +3.5% 2001 3.53 -1.3% -0.3% +3.9% +3.5% 2000 3.57 -0.5% +0.8% +4.5% +4.0% 1999 3.59 +1.0% +2.4% +4.9% +4.6% 1998 3.56 +1.9% +7.8% +5.1% +5.1% 1997 3.49 +4.3% +8.9% +5.6% 1996 3.35 +17.8% +8.3% +5.9% 1995 2.84 +5.2% +3.5% +3.1% 1994 2.70 +2.7% +2.5% +2.5% 1993 2.63 +2.7% +2.4% 1992 2.56 +2.0% +2.0% 1991 2.51
Fascinating!VGF, BLT, and PVB having the highest negative deviation (essentially lowest relative dues) really confused me; thinking about it, I believe it's the point charts
it seems a reasonable assumption that each resort's costs are roughly proportional to the physical structure (120 room resort is ~20% more expensive to run than a 100 room resort); we also know each resort's points are linked to the physical structure (once set, can't change for the resort) but not in the same way between resorts, not all points are created equal (at least at their home resort) ...
sure, if you use your points from SSR at AKV and vice versa they have the same value for reserving a room of X points; but, in the calculation of operating costs and the division among members (and therefore the annual dues per point), each resort's points chart comes into play; a resort with high point charts (RVA, VGF) would pay more dues per deluxe studio stay even if their dues were the same as a resort with a low point chart (OKW) because dues are on a per point basis and RVA + VGF require more points per stay
one way to accommodate that is to make a few more assumptions ...
- each deluxe studio (or whatever common size you want to pick) has the same general costs to share (housekeeping, transport, taxes)
- re: taxes, some resorts may have higher / lower taxes per deluxe studio (they so fancy), but let's pretend it's close enough
- general amenities (like pools) are roughly proportional to # of accommodations at each resort so this should wash out as well
- each resort has a different number of points required to book a deluxe studio for 365 days
- some of the resorts have different views, let's normalize that (including in the # lock-off deluxe studios) ...
points for 365 days standard * # standard + points for 365 days preferred * # preferred) / (# standard + # preferred)
now we take that normalized # points to book 365 days in a deluxe studio
based on 2021 point chart applied to base year calendar starting on a Sun (minimizes Fri + Sat)
OKW BWV BRV BCV SSR AKV BLT VGF PVB CCV RVA average # points 5,008 6,142 6,348 6,345 5,602 5,998 7,442 8,384 8,223 6,307 8,167 6,724 ratio to OKW 1.00 1.23 1.27 1.27 1.12 1.20 1.49 1.67 1.64 1.26 1.63 1.34
what does this tell us? RVA, for example, requires 63% more points than OKW to book a deluxe studio, let's call this the point chart factor
from the point chart factor, we know the dues collected per deluxe studio are actually 63% higher than the gap in annual dues alone; annual dues normalized for RVA are 13.55 vs. OKW of 7.84 for 2020!this also applies to VGF, BLT, and PVB which all have higher points requirements for deluxe studios
so let's graph it!
View attachment 510620
wow! I get from this several things ...
#3 is my most interesting take-away as it tells me most resorts do in fact cost roughly the same to operate when you normalize out point charts
- OKW and SSR (when adjusting for point chart differences) have essentially the same annual dues per deluxe studio; this makes total sense as they are very similar resorts (aside from the tree houses of course)
- VGF, PVB, and RVA are trending downward telling me they will continue to have lower than average dues increases over the next several years
- BWV, BRV, BCV, AKV, BLT, and CCV are all tightly packed around the average even with CCV having cabins and AKV having animals
another way to confirm this would be to take the raw annual budgets for each resort and divide by a room factor to represent the number of roughly equally sized rooms at each resort, you would have to make some additional assumptions about what a deluxe studio vs. grand villa vs. cabin count as but I suspect the end result would be similar to this analysis; I'll leave that as an opportunity for someone else
here's hoping the prediction of below average increases for RVA dues hold true!
For RIV the Front Desk ($1.02), Insurance ($0.07), Legal ($0.0008), Maintenance ($0.66), Security ($0.04), Transportation ($1.13), and Utilities ($0.35) are all impacted by being DVC only in some manner. That is 56% of the resort specific budget that is impacted in some manner by being a stand alone resort vs sharing those expenses with the hotel side.