LeagueNight by Indoor Golf Management · Free tool
League capacity & season revenue calculator
Check whether your teams fit the available sessions. Then compare season dues with the costs and public bookings those bay-hours may replace.
Your season assumptions
Example values; US dollars. Each team plays once a week.
Estimated season dues
$4,800
- Teams that fit each week
- 16
- Session waves needed each week
- 4
- Bay-hours reserved in season
- 256
- Entered season costs
- $800
- Dues less entered costs
- $4,000
- Expected displaced public revenue
- $4,032
- Result versus expected public bookings
- -$32
- Dues per team to cover costs + displaced revenue
- $302
Inputs stay in this calculator. Analytics record tool use, not the amounts you enter.
The assumptions behind the estimate
Weekly capacity = bays × teams per bay × whole sessions per night × nights per week. Each team plays once per week, and a session must fit wholly inside the available hours. Round duration should include any turnaround time you need.
Season dues = teams × dues per team. Reserved bay-hours = the bays needed for all teams across the weekly sessions × session duration × weeks. We count only bays required by registered teams in the last partially filled wave; if you hold extra empty bays, include that cost separately.
Expected displaced public revenue = reserved bay-hours × public hourly rate × expected public occupancy. This is a comparison against the bookings you realistically expect during those hours, not a claim that every reserved hour would otherwise sell.
Include software, payment processing, staffing, prizes and any other season costs in your inputs. Food and beverage revenue, taxes and costs you leave out are excluded. The estimate is a planning model, not a demand forecast or a complete profit statement.