Always Grumpy, and all, sorry if this is a little long but I'm pasting below my records. Some may enjoy it. When we take our normal 7-9 day trip in June I will be at a -$435 and if we go in October I will be in the black. That makes it 6 years payoff after my initial purchase and includes the add on in 1999. I didn't include interest my money could have made because it wasn't going towards investing anyway. I see I didn't include the interest on financing through Disney which was $660 for the add on and I'm not sure about the initial purchase because I paid it off in one year and don't have those records with me. So you could say it may have added part of one more year. I used rack rates that I would have paid staying in these wonderful accomodations.
Like I said in a previous reply, before I joined I used two comparisons for payoff. One using rack
DVC rates and one using moderate resort rates (where we used to stay). During that process I calculated 5 years payoff using rack DVC ratres and 8 years using moderate rates. As you can see I wasn't far off. Without the add-on purchase I would have met my 5 year calculation. Now look at how many years I will have with only the maintenance fees.
Date Action $+/- Balance
7/97 Purchase 220 pts - 12,500 -12,500
10/97 OKW 4 nights studio +896 -11,604
97 Maint fees - 324 - 11,928
5/98 OKW 10 nights studio +2,530 -9,398
11/98 Big Cedar Lodge +667 -8,731
98 Maint fees -637 -9,368
5/99 OKW 9 nights 2 bdrm +4,320 -5,048
99 Maint fees -687 -5,735
12/99 Purchase 100 pts -6,000 -11,735
4/00 Big Cedar Lodge +1,200 -10,535
6/00 OKW 9 nights 1 bdrm +3,015 -7,520
00 Maint fees -1,004 -8,524
12/00 Wilderness Lodge +685 -7,839
6/01 VB 2 nights Inn room +450 -7,389
6/01 OKW 8 nights 1 bdrm +2,555 -4,834
01 Maint fees -976 -5,810
10/01 OKW 4 nights 2 bdrm +2,100 3,710
02 Maint fees -1,020 4,730
6/02 OKW 3 nights 1 bdrm +1,125 3,605
10/02 OKW 3 nights 2 bdrm +1,635 1,970