Perhaps I am looking at this incorrectly. Are the above calculations asuming that the person will be renting out the 2004 and 2005 points and this is why there is a reduction in the overall cost. To me it appears you are paying $5 more per point and getting an additional 100 points in a one time allocation than when compared to the previous offer of $85 per point. Am I missing something here?????