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 IS 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 Now12019 $ (26) $ 1,298 $ 1,103 Current $ Outlay for 1 AP Vouchers $ 1,298 1 AP Now $ 1,298
8
Starting Year For Model20192020 $ (26) $ 1,412 $ 1,200 Future Cost if Buying A New AP Each Year $ 3,276 Renewals $ -
9
2021 $ (26) $ 1,536 $ 1,306 Investment Loss of Initial $ Outlay $ (286)Interest Lost $ (286)
10
Estimated Annual AP Increase8.78%2022 $ (26) $ 1,671 $ 1,420 Net Cost $ 1,584 Net Cost $ 1,012
11
2023 $ (26) $ 1,817 $ 1,545 Total Savings/(Loss) vs Future Purchases $ 1,692 Savings/(Loss) $ 571
12
Investment Interest Rate Return2.00%2024 $ (26) $ 1,977 $ 1,681 Percentage of Initial Outlay Saved130.4%Only Used if Sequential Years
13
2025 $ (26) $ 2,151 $ 1,828
14
Current AP Cost (Inc Tax)$1,298 2026 $ (26) $ 2,339 $ 1,989 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$1,103 2027 $ (26) $ 2,545 $ 2,163
16
The Starting Year you entered is not the current year. Just warning in case that was not your intention.2028 $ (26) $ 2,768 $ 2,353
17
2029 $ (26) $ 3,011 $ 2,560
18
Notes20301 $ - $ 3,276 $ 2,784 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.		2031 $ - $ 3,563 $ 3,029
20
2032 $ - $ 3,876 $ 3,295 Last 6 AP PricesAverage AP Increases Over Number of Years
21
2033 $ - $ 4,217 $ 3,584 Feb, 2017$869
22
2034 $ - $ 4,587 $ 3,899 Feb, 2018$949YearsIncrease
23
2035 $ - $ 4,990 $ 4,241 Oct, 2018$994316.65%
24
2036 $ - $ 5,428 $ 4,613 Jun, 2019$1,219516.20%
25
2037 $ - $ 5,904 $ 5,019 Feb, 2020$1,295716.32%
26
2038 $ - $ 6,423 $ 5,459 Sep, 2021$1,3791012.80%
27
2039 $ - $ 6,986 $ 5,938 208.31%
28
2040 $ - $ 7,600 $ 6,460
2021 AP Prices
FullRenewal*
29
2041 $ - $ 8,267 $ 7,027 Incredi-Pass$1,379$1,172AverageMedian
30
2042 $ - $ 8,993 $ 7,644 Platinum Plus
Is No More
8.0%5.4%
31
2043 $ - $ 9,783 $ 8,315
*Renewal is estimated at 85% full price
Over All Increases
32
Total Interest $ (286)
33
34
35
36