| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Disney World Annual Pass Upgrade Cost Estimator | |||||||||||||||||
2 | If you bought from a reseller, this sheet assumes that their value will be bridged to the GATE Disney price. | |||||||||||||||||
3 | ||||||||||||||||||
4 | Enter the Price You Paid for Your Tickets, Starting Date, Number of Park Days and Ticket Type. | Summary For Phone Screen Capture | Wondering if upgrade is even worth it? | |||||||||||||||
5 | Enter Tickets Needed, select an AP type and Memory Maker choice (if you already purchased MM.) | |||||||||||||||||
6 | Click Here to try my Worth It To Upgrade? Sheet | |||||||||||||||||
7 | Enter or Select Info in these Top Cells To See Your Calculations. Prices should include tax! | Disney World Annual Pass Bridged Upgrade Quick Reference | ||||||||||||||||
8 | Howdy! I just increased the maximum allowed for the Amount Paid cell to $1,200. :) | APRIL 2023 Update: I've updated the AP prices in the lookup boxes. This sheet still assumes that bridging discounted reseller tickets is going to work in this 2023 AP sales resumption. (Remember: CMs often used to calculate these values incorrectly in the past, thus the existence of this sheet. So, as always YMMV at Guest Services.) If it turns out they no longer will be bridging reseller tickets, then the math is much simpler: If upgrading tickets to an AP, your cost will be the difference between what you paid for your tickets and the full cost of the AP and any add-ons you select. | ||||||||||||||||
9 | Ticket Price Per Person | |||||||||||||||||
10 | Tickets Needed | Amount Paid | Disney (Online) | Start Date | Park Days | Ticket Type | Start Date | Full AP Cost | ||||||||||
11 | Adult | 1 | $850 | $960 | 03/26/24 | 10 | PH+ | 3/26/2024 | $ 1,595 | |||||||||
12 | Child | 0 | (The 3 cells above are just for reference and do not influence any calculations.) | Number of Days | Disney Tickets | |||||||||||||
13 | Totals | 1 | $850 | $960 | 10 | Gate Price Value | ||||||||||||
14 | Type of Tickets | $ 981 | ||||||||||||||||
15 | PH+ | |||||||||||||||||
16 | Annual Pass Cost | AP Bridge Info | ||||||||||||||||
17 | Incredi-Pass | Cost to Upgrade To | ||||||||||||||||
18 | Each | Family of 1 | Disney GATE Price | This is how much Disney would charge you directly at the GATE for the ticket amounts you entered above. The reseller ticket price you paid saved 13.38 % over the GATE price. | Incredi-Pass | |||||||||||||
19 | $ 1,490 | $ 1,595 | $ 981 | $614 | Purchasing Disney Gift Cards At A Discount to Save More Moola | |||||||||||||
20 | Includes Add-Ons Below! | |||||||||||||||||
21 | Add-On Cost | AP Upgrade Cost | This is how much it should cost you to UPGRADE to APs at Guest Services. | The Math | ||||||||||||||
22 | PhotoPass | Water Parks | $ 614 | $1595 - $981 = $614 | If you purchase discounted Disney Gift Cards to pay for the AP upgrade, you'll save more money! You can change the red Discount % below. | |||||||||||||
23 | ||||||||||||||||||
24 | 0 | 1 | Net AP Cost | This is how much your Annual Passes ended up costing you | This includes Tickets for: | |||||||||||||
25 | $105 | $ 1,464 | 1 Adult at $981 | Gift Cards to Purchase taken from Cost to Upgrade field and is rounded up to nearest $100. | ||||||||||||||
26 | ||||||||||||||||||
27 | Total Saved | This is how much you saved by bridging your discount tickets to Annual Passes. It is 8.2% of the normal AP Cost. | Gift Cards to Purchase | $700 | ||||||||||||||
28 | $ 131 | Discount (Percent) | 10 | |||||||||||||||
29 | Gift Card Savings | $70 | ||||||||||||||||
30 | Note: You Should Use After Tax Amounts in ALL Numbers Entered! | Your discount tickets saved you: | Total Savings (GC+Tix) | $201 | ||||||||||||||
31 | I Hope This Helps You Have Many More Awesome Trips To Disney World! | $131 or 8.2% | Total AP Savings | 12.62% | ||||||||||||||
32 | ||||||||||||||||||
33 | You can print the above table or screen capture the small one at right to have for reference when upgrading tickets to AP at Guest Services. | |||||||||||||||||
34 | ||||||||||||||||||
35 | Please Note: You will only gain savings when Bridging DISCOUNT Tickets to an AP and/or using Discounted Gift Cards If you bought your tickets directly from Disney your upgrade will be the (Current AP cost) - (Gate Price) This sheet assumes you will be credited the Disney GATE price when upgrading, as has usually been reported to be the case in the past. If the CM does not use the Gate price, your upgrade will cost $21.30 MORE PER PERSON. | |||||||||||||||||
36 | ||||||||||||||||||
37 | ||||||||||||||||||
38 | ||||||||||||||||||
39 | ||||||||||||||||||
40 | For much more info on the many variables involved in upgrading tickets see this Mousesavers Page: | |||||||||||||||||
41 | https://www.mousesavers.com/advice-tips-and-tricks-for-walt-disney-world-tickets-and-passes/#upgrade | |||||||||||||||||
42 | ||||||||||||||||||