Disney AP Pre Purchase Model
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
 
ABCDEFGHIJKLMNOPQRSTU
1
2
Savings Earned By Buying Disney Annual Passes In Advance
3
4
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 Now
32021 $ (19) $ 1,295 $ 1,101 Current $ Outlay for 3 AP Vouchers $ 3,885 1 AP Now
8
Starting Year For Model20212022 $ (19) $ 1,373 $ 1,167 Future Cost if Buying A New AP Each Year $ 4,927 Renewals
9
20231 $ (13) $ 1,455 $ 1,237 Investment Loss of Initial $ Outlay $ (78)Interest Lost
10
Estimated Annual AP Increase6.00%2024 $ (13) $ 1,542 $ 1,311 Net Cost $ 3,963 Net Cost $ -
11
20252 $ (6) $ 1,635 $ 1,390 Total Savings/(Loss) vs Future Purchases $ 964
Savings/(Loss)
12
Investment Interest Rate Return
0.50%2026 $ (6) $ 1,733 $ 1,473 Percentage of Initial Outlay Saved24.8%Only Used if Sequential Years
13
20273 $ - $ 1,837 $ 1,561
14
Current AP Cost (Inc Tax)$1,295 2028 $ - $ 1,947 $ 1,655 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$1,101 2029 $ - $ 2,064 $ 1,754
16
2030 $ - $ 2,188 $ 1,860
17
2031 $ - $ 2,319 $ 1,971
18
Notes2032 $ - $ 2,458 $ 2,090 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 $ - $ 2,606 $ 2,215
20
2034 $ - $ 2,762 $ 2,348 Last 6 AP PricesAverage AP Increases Over Number of Years
21
2035 $ - $ 2,928 $ 2,489 Feb, 2015$779
22
2036 $ - $ 3,104 $ 2,638 Feb, 2017$869YearsIncrease
23
2037 $ - $ 3,290 $ 2,796 Feb, 2018$949314.27%
24
2038 $ - $ 3,487 $ 2,964 Oct, 2018$994510.87%
25
2039 $ - $ 3,696 $ 3,142 Jun, 2019$1,21978.73%
26
2040 $ - $ 3,918 $ 3,330 Feb, 2020$1,295107.63%
27
2041 $ - $ 4,153 $ 3,530 205.71%
28
2042 $ - $ 4,402 $ 3,742
2020 AP Prices
Full
Renewal
29
2043 $ - $ 4,667 $ 3,967 Platinum$1,195$1,013
30
2044 $ - $ 4,947 $ 4,205
Platinum Plus
$1,295$1,103
31
2045 $ - $ 5,243 $ 4,457
32
Total Interest $ (78)Check out my Touring Plans Forum Post for more info on this tool.
33
34
35
36