• Eastside Hockey Manager
  • Day 5Game 17
    Flyers4
    Hurricanes2
    Boxscore 0 Likes
  • Day 7Game 25
    Flyers0
    Hurricanes0
    Preview 0 Likes
  • Day 11Game 41
    Flyers0
    Hurricanes0
    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 $62,154,000 - - - - - - - - -
PRO TOTALS $62,154,000 $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 - 1 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6537 6,444  6,444  99% $120  $773,280
Level 2: 6000 6,000  6,000  100% $70  $420,000
Level 3: 2000 2,000  2,000  100% $45  $90,000
Level 4: 4000 4,000  4,000  100% $35  $140,000
Level 5: 1000 1,000  1,000  100% $200  $200,000
Total Attendance: 19,444  19,444 100% - $1,785,608

FARM Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 1764 3,911  0% $0  $0
Level 2: 2311 3,288  0% $3601  $11,840,088
Total Attendance: 0 0% - $8

Balance Sheet

Income
Home Games Left -1
Average Attendance - % 19,444 (100%)
Average Income per Game $1,785,608
Year to Date Revenue $ 1,785,616
Estimated Revenue $-1,785,608
End Year Estimated Revenue $0
  Expense
Days Remaining 9
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $60
Farm Year To Date Expenses $540
Pro Payroll $62,154,000
Estimated Season Expenses $62,154,540

Bank Account
Current Funds $31,768,756
Projected Revenue + $0
Projected Expenses - $62,154,540
Projected Bank Account $-30,385,784
 
Salary Cap
Salary Cap $58,000,000
Total Payroll $62,154,000
Remaining Cap Space $-4,154,000