Chili327
DIS Veteran
- Joined
- Feb 18, 2023
Awesome!!Here's a version that includes some options for a discount rate, sorted by a 5% discount rate. Shakes things up quite a bit!!
Cost Per Pt. Per Year from Price Total Cost Per Pt. Per Year Resort Avg. Cost Per Pt. Years Left 0% Discount rate 3.5% 5.0% 6.5%2024 Dues 0% Discount rate 3.5% 5.0% 6.5%Saratoga Springs $102 29 $3.52 $5.54 $6.59 $7.73 $8.14 $11.66 $13.68 $14.73 $15.87Aulani * $97 37 $2.62 $4.64 $5.71 $6.88 $9.76 $12.38 $14.40 $15.47 $16.64Bay Lake Tower $132 35 $3.77 $6.48 $7.91 $9.48 $7.59 $11.36 $14.07 $15.50 $17.07Animal Kingdom $105 32 $3.28 $5.40 $6.51 $7.72 $9.08 $12.36 $14.48 $15.59 $16.80Copper Creek $136 43 $3.16 $6.07 $7.64 $9.36 $8.09 $11.25 $14.16 $15.73 $17.45Riviera *** $126 45 $2.80 $5.52 $7.00 $8.61 $8.85 $11.65 $14.37 $15.85 $17.46Boulder Ridge $93 17 $5.47 $7.17 $7.99 $8.88 $8.68 $14.15 $15.85 $16.67 $17.56Old Key West $82 17 $4.87 $6.32 $7.05 $7.83 $9.87 $14.69 $16.19 $16.92 $17.70Grand Floridian $164 39 $4.21 $7.65 $9.48 $11.50 $7.57 $11.78 $15.22 $17.05 $19.07Old Key West (Extended $116 32 $3.63 $5.97 $7.19 $8.53 $9.87 $13.50 $15.84 $17.06 $18.40Hilton Head $67 17 $3.94 $5.16 $5.76 $6.40 $11.31 $15.25 $16.47 $17.07 $17.71Polynesian $158 41 $3.85 $7.20 $9.00 $10.97 $8.23 $12.08 $15.43 $17.23 $19.20DisneyIand Hotel*** $155 49 $3.16 $6.57 $8.43 $10.46 $9.53 $12.69 $16.10 $17.96 $19.99Boardwalk $116 17 $6.82 $8.94 $9.97 $11.07 $8.67 $15.49 $17.61 $18.64 $19.74Vero Beach** $58 17 $3.41 $4.47 $4.98 $5.54 $13.86 $17.27 $18.33 $18.84 $19.40Beach Club $129 17 $7.59 $9.94 $11.08 $12.31 $8.63 $16.22 $18.57 $19.71 $20.94Grand Californian $260 35 $7.43 $12.77 $15.59 $18.68 $8.55 $15.98 $21.32 $24.14 $27.23
And pasted as an image for phone viewing
View attachment 872773
Are these in order of any kind of rank? I'm thinking total cost per point is the best way to rank them?