This calculator factors in all the above...

Non-member token price = $10. Member token price = $5

New members pay a one time initiation fee = $200.

All members pay annual dues = $150.

All members sign up for two work days before July 1, annually.

After 2 years, work buy-outs are available for $300, annually.