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 DEAD.
5
Estimated AP Cost By YearYears Selected Are Not Sequential
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 Now32022 $ (41) $ 1,379 $ 1,172 Current $ Outlay for 3 AP Vouchers $ 4,137 1 AP Now
8
Starting Year For Model202220231 $ (28) $ 1,476 $ 1,254 Future Cost if Buying A New AP Each Year $ 5,099 Renewals
9
2024 $ (28) $ 1,579 $ 1,342 Investment Loss of Initial $ Outlay $ (124)Interest Lost
10
Estimated Annual AP Increase7.00%20252 $ (14) $ 1,689 $ 1,436 Net Cost $ 4,261 Net Cost $ -
11
2026 $ (14) $ 1,808 $ 1,536 Total Savings/(Loss) vs Future Purchases $ 838 Savings/(Loss)
12
Investment Interest Rate Return1.00%20273 $ - $ 1,934 $ 1,644 Percentage of Initial Outlay Saved20.3%Only Used if Sequential Years
13
2028 $ - $ 2,070 $ 1,759
14
Current AP Cost (Inc Tax)$1,379 2029 $ - $ 2,214 $ 1,882 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 2030 $ - $ 2,369 $ 2,014
16
2031 $ - $ 2,535 $ 2,155
17
2032 $ - $ 2,713 $ 2,306
18
Notes2033 $ - $ 2,903 $ 2,467 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.
2034 $ - $ 3,106 $ 2,640
20
2035 $ - $ 3,323 $ 2,825 Last 6 AP PricesAverage AP Increases Over Number of Years
21
2036 $ - $ 3,556 $ 3,022 Feb, 2017$869
22
2037 $ - $ 3,805 $ 3,234 Feb, 2018$949YearsIncrease
23
2038 $ - $ 4,071 $ 3,460 Oct, 2018$994316.20%
24
2039 $ - $ 4,356 $ 3,703 Jun, 2019$1,219516.32%
25
2040 $ - $ 4,661 $ 3,962 Feb, 2020$1,295714.25%
26
2041 $ - $ 4,987 $ 4,239 Sep, 2021$1,3791011.81%
27
2042 $ - $ 5,336 $ 4,536 208.17%
28
2043 $ - $ 5,710 $ 4,853
2021 AP Prices
FullRenewal*
29
2044 $ - $ 6,110 $ 5,193 Incredi-Pass$1,379$1,172AverageMedian
30
2045 $ - $ 6,537 $ 5,557 Platinum Plus
Is No More
8.0%5.4%
31
2046 $ - $ 6,995 $ 5,946
*Renewal is estimated at 85% full price
Over All Increases
32
Total Interest $ (124)
33
34
35
36