You're 100% right. I updated my comment to correct that error. Thanks!!
Here are the quick calculations I did for our cost for 9 nights. This assumes value rooms are will average to be $182/night and moderates will average to be $286/night (both including tax). As a DVC member, I have 9 nights worth of points at SSR (home resort), which I would sell to cover cost of FD, assuming the numbers work out:
,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,
Using DVC,,,,,,,,,
Free Dining Moderate,,,,,,,,
Free Dining Value (PC or AoA)
Disney sell DVC points,,,,,,,,,,,0,,,,,,,,,,,,,,,,,,,,,,,-1482,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,-1482
Disney tickets,,,,,,,,,,,,,,,,,,1150,,,,,,,,,,,,,,,,,,,,,,,,1398,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,1398
Disney
MNSSHP tickets,,,,,,,240,,,,,,,,,,,,,,,,,,,,,,,,,,240,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,240
Disney Room Price,,,,,,,,,,,,,,,,,0,,,,,,,,,,,,,,,,,,,,,,,,2574,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,638
DDP Upgrade or OOP,,,,,,,,,1155,,,,,,,,,,,,,,,,,,,,,,,,,387,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,387
Total,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,
2545,,,,,,,,,,,,,,,,,,,,,,
3116,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,
2181
Some notes:
The above assumes I can get a better discount on my tickets going the DVC route, since I don't have to buy hoppers. Also using DVC, we would *not* be buying the dining place, but rather paying out of pocket for meals ($75 per day for 3 people, plus another ~$480 for character meals we'd pay for OOP).
(Admittedly, I would have been better off taking a screenshot and uploading a link)