The only thing that is really "off" from my numbers is that they were holding back the price increase for the 2020-21 season; and then just went ahead and applied it to the 2021-22 season. I was going to contact my rep about that; hoping the spirit of it would be that we wouldn't see an increase for the next season they play.
Other than that- their
bistromathics seems to be pretty close to what I had. Between what we had sold on NHL exchange, and the credit for games not played in March/ April 2020- it seems we are within a few dollars of what I had come up with. I was expecting a bit more on the gift card, but once again within a couple of dollars.