First of all, please excuse the charts appearance, I did this manually, not on a program.
Second of all, this is just a guesstimate and maybe 3.6% over the long run is unrealistic, but....who knows...maybe.
The first chart is based on average increase on each particular resort using past dues as a guide.
Please note that the last figure is based on end year of contract, not the year given at the left of the chart.
That is, OKW=2041, BWV=2046 etc.
Also, This does not take into account what Disney will do with dues as contracts reach the end of their term.
These resorts will be 50 yrs old, will dues go down?
Or will they truly increase as to more maintenance needed due to their age?
Unless extensions are offered, who would want a contract with 2 yrs left at these prices?
Who would even bother paying them the last few years? (without an extension)
Blips in the economy can be a factor, but looking at the 9/11 years performance, this helps to factor a blip in.
Now, I may have ran 1 yr over on some of these, so take it for what it is, a projection, not gospel.
I also rounded the percentages shown so your #s may differ, I went to 4 decimal points when figuring, and rounded the cost also.
Dues projection using each resorts average increase...
...........OKW.....BWV.....VB.....VB(sub).....HH.......VWL......BCV.....SSR....AK
% INC..3.623....2.633...4.766....4.608.....4.25.......3.8.......4.1......2.6.....2.0
2008....4.56......5.04.....6.04......4.71.....5.16......4.87......4.80....4.21....4.71
2013....5.45......5.74.....7.62......5.90.....6.35......5.87......5.87
2018....6.51......6.54.....9.62......7.39.....7.82......7.07......7.17
2023....7.78......7.44....12.14.....9.26......9.63......8.52......8.77
2028....9.29......8.48....15.33....11.60....11.86.....10.27.....10.72
2033...11.10.....9.65....19.34.....14.53....14.61....12.37.....13.10
2038...13.26....10.99....24.41....18.20....17.99.....14.91....16.02
2043...14.76....12.52....30.81....22.79....22.15....17.97.....19.59
2048..............13.53....38.89....26.09....25.09.....21.65.....23.95
2053..........................40.74...........................23.32.....28.12
WOW! VB seems incredibly high, and probably does not reflect what will happen accurately.
I have to ask, as I do not know, what is VB(sub)???
It had a year where it increased 23.3%. YIKES!
I did not factor SSR and AK because I did not think there was enough past data to give an accurate view.
Although BWV and SSR are both at 2.6%, I felt BWV's had enough past data to make it at least plausible.
I did factor them all in in the next chart, which is an average of all resorts increase...3.6%.
I think this next chart gives a more accurate projection, especially VB.
Dues projection using 3.6% across the board...
.........OKW......BWV......VB....VB(sub)....HH......VWL......BCV......SSR.....AK
2008...4.56......5.04.....6.04.....4.71.....5.16.....4.87......4.80.....4.21.....4.71
2013...5.44......6.01.....7.21.....5.62.....6.16.....5.81......5.73.....5.02.....5.62
2018...6.49......7.18.....8.60.....6.71.....7.35.....6.94......6.83.....6.00.....6.71
2023...7.75......8.57....10.26....8.01......8.77....8.28......8.16.....7.16.....8.01
2028...9.25.....10.22...12.25.....9.55....10.47....9.88......9.74.....8.54.....9.55
2033...11.04....12.20...14.62....11.40...12.49....11.79....11.62....10.19...11.40
2038...13.18....14.56...17.45....13.61...14.91....14.07....13.87....12.16...13.61
2043...14.65....17.38...20.83....16.24...17.79....16.79....16.55....14.52...16.24
2048..............19.32....24.86...18.06....19.78...20.04....19.75....17.32...19.38
2053.........................25.75.........................21.51....22.75....20.68...23.13
2058................................................................................21.42...26.65
Once again, who knows what is or is not going to happen when the contracts reach their half life.
As people sell off with only 10yrs left (lets say) Disney may have a hard time getting them resold, so dues may have to reflect this to make them more palletable to new owners for such a short term.
Again, this is not figuring in extensions.
I know it opened my eyes to what a
DVC may be costing me in 15yrs (SSR@200pts=$832(2008) vs SSR@200pts=$1432(2023))
Now before I get flamed, there are so many factors still to look at.
Cost of living goes up, so do room prices, so do wages, so a $500 increase over 15yrs may not be out of line.
And staying in a Grand villa would still be a good deal even at $1432 a year, although 200pts/yr wont get one, so figure 2.5yrs(500pts)=$3580.
Still cheaper than CRO, especially with what they will probably cost to stay in in 15yrs.
Lets just hope Disney keeps the resorts up to par maintenance wise so we will still want to stay at a DVC in 30yrs.
If it is anything like their computer systems, we can only pray.
So there you have it, MY projections.
Thanks for the interest and I hope this helps someone in their decisions..