• Eastside Hockey Manager
  • Day 3Game 9
    Hurricanes1
    Flyers3
    Boxscore 0 Likes
  • Day 9Game 33
    Hurricanes0
    Flyers0
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2025/25
Bonus $66,477,000 - - - - - - - - -
PRO TOTALS $66,477,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2025/25
FARM TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2025/25
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 2 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 12,000  6,000  100% $115  $1,380,000
Level 2: 5680 11,360  5,680  100% $73  $829,280
Level 3: 2000 4,000  2,000  100% $42  $168,000
Level 4: 4000 8,000  4,000  100% $31  $248,000
Level 5: 1000 2,000  1,000  100% $217  $434,000
Total Attendance: 37,360  18,680 100% - $3,365,208

FARM Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 2194 4,999  0% $2  $9,998
Level 2: 2909 4,048  0% $4811  $19,474,928
Total Attendance: 0 0% - $8

Balance Sheet

Income
Home Games Left -2
Average Attendance - % 18,680 (100%)
Average Income per Game $1,682,604
Year to Date Revenue $ 3,365,216
Estimated Revenue $-3,365,208
End Year Estimated Revenue $0
  Expense
Days Remaining 9
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $70
Farm Year To Date Expenses $630
Pro Payroll $66,477,000
Estimated Season Expenses $66,477,630

Bank Account
Current Funds $37,355,126
Projected Revenue + $0
Projected Expenses - $66,477,630
Projected Bank Account $-29,122,504
 
Salary Cap
Salary Cap $58,000,000
Total Payroll $66,477,000
Remaining Cap Space $-8,477,000