• Schurman Tank Hockey League

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2035/35
Mikko Rantanen
 
 
RW
 
 
 29 $12,000,000 $12,000,000 $12,000,000 $12,000,000 UFA - - - - -
Cale Makar
 
 
 
D
 
 27 $11,750,000 $11,750,000 $11,750,000 $11,750,000 UFA - - - - -
Sidney Crosby
C
 
 
 
 
 38 $9,000,000 $9,000,000 UFA - - - - - - -
Mika Zibanejad
C
 
 
 
 
 32 $8,000,000 UFA - - - - - - - -
Vince Dunn
 
 
 
D
 
 29 $7,000,000 $7,000,000 $7,000,000 $7,000,000 UFA - - - - -
Troy Terry
C
 
RW
 
 
 28 $7,000,000 $7,000,000 $7,000,000 UFA - - - - - -
Valeri Nichushkin
 
LW
RW
 
 
 30 $5,800,000 $5,800,000 $5,800,000 $5,800,000 UFA - - - - -
Jacob Markstrom
 
 
 
 
G
 35 $5,500,000 $5,500,000 UFA - - - - - - -
Mark Stone
 
 
RW
 
 
 33 $4,800,000 $4,800,000 UFA - - - - - - -
Mason McTavish
C
 
 
 
 
 22 $4,500,000 $4,500,000 $4,500,000 $4,500,000 RFA - - - - -
Mattias Samuelsson
 
 
 
D
 
 25 $3,500,000 $3,500,000 RFA - - - - - - -
Barrett Hayton
C
LW
 
 
 
 25 $2,000,000 $2,000,000 RFA - - - - - - -
Alexandre Texier
C
 
 
 
 
 26 $1,500,000 RFA - - - - - - - -
Simon Benoit
 
 
 
D
 
 27 $1,250,000 $1,250,000 $1,250,000 UFA - - - - - -
Ty Emberson
 
 
 
D
 
 25 $1,250,000 RFA - - - - - - - -
Erik Gudbranson
 
 
 
D
 
 34 $1,200,000 $1,200,000 $1,200,000 $1,200,000 UFA - - - - -
Daniil Tarasov
 
 
 
 
G
 26 $1,010,000 RFA - - - - - - - -
Leo Carlsson
C
 
 
 
 
 21 $950,000 $950,000 RFA - - - - - - -
Sam Malinski
 
 
 
D
 
 27 $950,000 $950,000 UFA - - - - - - -
Michael Pezzetta
C
LW
 
 
 
 27 $815,000 $815,000 $815,000 UFA - - - - - -
Bonus $4,800,000 - - - - - - - - -
PRO TOTALS $94,575,000 $78,015,000 $51,315,000 $42,250,000 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2035/35
Patrik Laine
 
LW
RW
 
 
 27 $6,000,000 $6,000,000 UFA - - - - - - -
Carl Grundstrom
 
LW
RW
 
 
 28 $1,500,000 $1,500,000 $1,500,000 UFA - - - - - -
Cody Glass
C
 
RW
 
 
 26 $1,250,000 RFA - - - - - - - -
Alex Steeves
C
 
 
 
 
 26 $1,000,000 $1,000,000 $1,000,000 $1,000,000 UFA - - - - -
Colin White
C
 
RW
 
 
 28 $1,000,000 $1,000,000 UFA - - - - - - -
Filip Bystedt
C
 
 
 
 
 21 $950,000 $950,000 $950,000 RFA - - - - - -
Filip Mesar
C
 
 
 
 
 22 $950,000 $950,000 $950,000 RFA - - - - - -
Fedor Svechkov
C
LW
 
 
 
 22 $950,000 $950,000 RFA - - - - - - -
Shakir Mukhamadullin
 
 
 
D
 
 24 $950,000 $950,000 RFA - - - - - - -
Pontus Holmberg
C
 
 
 
 
 26 $900,000 $900,000 $900,000 UFA - - - - - -
Philippe Myers
 
 
 
D
 
 28 $900,000 $900,000 UFA - - - - - - -
Ondrej Becher
C
 
 
 
 
 21 $850,000 $850,000 $850,000 RFA - - - - - -
John Farinacci
C
 
 
 
 
 24 $850,000 $850,000 RFA - - - - - - -
Lucas Carlsson
 
 
 
D
 
 28 $835,000 $835,000 $835,000 UFA - - - - - -
Ethan Bear
 
 
 
D
 
 28 $825,000 $825,000 UFA - - - - - - -
Ryan Murray
 
 
 
D
 
 32 $825,000 UFA - - - - - - - -
Dennis Hildeby
 
 
 
 
G
 24 $800,000 $800,000 RFA - - - - - - -
Michael Callahan
 
 
 
D
 
 26 $800,000 RFA - - - - - - - -
Mitchell Stephens
C
 
 
 
 
 28 $800,000 UFA - - - - - - - -
Alexander Nylander
 
LW
RW
 
 
 27 $775,000 $775,000 $775,000 UFA - - - - - -
Chas Sharpe
 
 
 
D
 
 22 $775,000 $775,000 $775,000 RFA - - - - - -
Ryan Tverberg
C
 
RW
 
 
 23 $775,000 $775,000 $775,000 RFA - - - - - -
Anthony Romano
C
 
 
 
 
 25 $750,000 $750,000 $750,000 UFA - - - - - -
Aku Raty
 
 
RW
 
 
 24 $750,000 $750,000 RFA - - - - - - -
Brendan Perlini
 
LW
RW
 
 
 29 $750,000 $750,000 UFA - - - - - - -
Eric Hjorth
 
 
 
D
 
 25 $750,000 $750,000 RFA - - - - - - -
Maksymilian Szuber
 
 
 
D
 
 23 $750,000 $750,000 RFA - - - - - - -
Tyler Weiss
C
LW
 
 
 
 26 $750,000 $750,000 UFA - - - - - - -
Vyacheslav Peksa
 
 
 
 
G
 23 $750,000 $750,000 RFA - - - - - - -
Hudson Fasching
 
 
RW
 
 
 30 $750,000 UFA - - - - - - - -
FARM TOTALS $31,260,000 $26,835,000 $10,060,000 $1,000,000 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2035/35
Rick Tocchet 58 $4,000,000 - - - - - - - - -
COACHING TOTALS $4,000,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 23 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 130,435  5,671  95% $100  $13,043,500
Level 2: 5000 109,322  4,753  95% $60  $6,559,320
Level 3: 2000 44,758  1,946  97% $35  $1,566,530
Level 4: 4000 88,385  3,843  96% $25  $2,209,625
Level 5: 1000 21,700  943  94% $200  $4,340,000
Total Attendance: 394,600  17,157 95% - $29,512,169

Balance Sheet

Income
Home Games Left 18
Average Attendance - % 17,157 (95%)
Average Income per Game $1,283,138
Year to Date Revenue $ 29,512,169
Estimated Revenue $23,096,480
End Year Estimated Revenue $52,608,649
  Expense
Days Remaining 1
Pro Expenses Per Days $467,578
Pro Year To Date Expenses $467,578
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $94,575,000
Estimated Season Expenses $95,042,578

Bank Account
Current Funds $77,499,769
Projected Revenue + $52,608,649
Projected Expenses - $95,042,578
Projected Bank Account $35,065,840
 
Salary Cap
Salary Cap $95,500,000
Total Payroll $94,575,000
Remaining Cap Space $925,000