ABCDEFGHIJKLMNOPQRSTU
1
2
Savings Earned By Buying Disney Annual Passes In AdvanceCheck out my Touring Plans Forum Post for more info on this tool.
3
See my YouTube video on how to use this sheet.
4
SADLY, LATEST REPORTS ARE THAT NEW AP VOUCHERS HAVE A 1 YEAR EXPIRATION DATE, SO THIS TACTIC MAY BE A DEAD.
5
Estimated AP Cost By Year
6
Enter values in RED Cells Below
Then select which years to use your APs at right
Choose Years to Use APYearTrip IndexInterest MissedAP Cost Over TimeAP Cost OverrideRenewal CostsPre-Purchase AP Voucher SavingsAP Renewal Cost Compared to
Buying Multiple Vouchers
7
Years of AP Vouchers to Buy Now
120211 $ - $ 1,379 $ 1,172 Current $ Outlay for 1 AP Vouchers $ 1,379 1 AP Now $ 1,379
8
Starting Year For Model20212022 $ - $ 1,517 $ 1,289 Future Cost if Buying A New AP Each Year $ 1,379 Renewals $ -
9
2023 $ - $ 1,669 $ 1,418 Investment Loss of Initial $ Outlay $ - Interest Lost $ -
10
Estimated Annual AP Increase10.00%2024 $ - $ 1,835 $ 1,560 Net Cost $ 1,379 Net Cost $ 1,379
11
2025 $ - $ 2,019 $ 1,716 Total Savings/(Loss) vs Future Purchases $ -
Savings/(Loss)
$ -
12
Investment Interest Rate Return
1.00%2026 $ - $ 2,221 $ 1,888 Percentage of Initial Outlay Saved0.0%Only Used if Sequential Years
13
2027 $ - $ 2,443 $ 2,077
14
Current AP Cost (Inc Tax)$1,379 2028 $ - $ 2,687 $ 2,284 The table above tells you the Summary savings for the trip years you selected at left.The above table is only valid if your selected years are sequential (or nearly so.)
15
Current Renewal Cost$1,172 2029 $ - $ 2,956 $ 2,513
16
2030 $ - $ 3,252 $ 2,764
17
2031 $ - $ 3,577 $ 3,040
18
Notes2032 $ - $ 3,934 $ 3,344 Below is Reference Only -- Not Used in Calcs
19
*Hover your mouse over boxes with triangles in corner for notes.

*If you skip years or just started each subsequent AP a few months later than the last AP ends, the savings would increase since you'd be using a cheaper AP in a more expensive year. This sheet estimates that savings, but to be exact I'd have to ask you what exact dates you were starting vs when possible increases might occur and ain't nobody got time for that.
*Only calculating savings for a single person's AP.
*Check out the Multiple AP Purchase chart for a simple way of seeing how much you'd save using general amounts and your starting year.
* I like birds.
2033 $ - $ 4,328 $ 3,679
20
2034 $ - $ 4,761 $ 4,047 Last 6 AP PricesAverage AP Increases Over Number of Years
21
2035 $ - $ 5,237 $ 4,451 Feb, 2017$869
22
2036 $ - $ 5,760 $ 4,896 Feb, 2018$949YearsIncrease
23
2037 $ - $ 6,336 $ 5,386 Oct, 2018$994315.84%
24
2038 $ - $ 6,970 $ 5,925 Jun, 2019$1,219516.32%
25
2039 $ - $ 7,667 $ 6,517 Feb, 2020$1,295712.80%
26
2040 $ - $ 8,434 $ 7,169 Sep, 2021$1,3791011.03%
27
2041 $ - $ 9,277 $ 7,886 208.14%
28
2042 $ - $ 10,205 $ 8,674
2021 AP Prices
Full
Renewal*
29
2043 $ - $ 11,225 $ 9,542 Incredi-Pass$1,379$1,172AverageMedian
30
2044 $ - $ 12,348 $ 10,496
Platinum Plus
Is No More
8.0%5.4%
31
2045 $ - $ 13,583 $ 11,545
*Renewal is estimated at 85% full price
Over All Increases
32
Total Interest $ -
33
34
35
36