• Schurman Tank Hockey League

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Alex Ovechkin
 
LW
 
 
 
39 $10,000,000 UFA - - - - - - - -
Jason Zucker
 
LW
RW
 
 
33 $5,500,000 $5,500,000 UFA - - - - - - -
Nick Foligno
C
LW
 
 
 
37 $5,200,000 $5,200,000 UFA - - - - - - -
Tom Wilson
 
 
RW
 
 
30 $5,100,000 $5,100,000 UFA - - - - - - -
T.J. Oshie
 
 
RW
 
 
38 $5,000,000 $5,000,000 UFA - - - - - - -
Jakub Vrana
 
LW
RW
 
 
28 $4,000,000 UFA - - - - - - - -
Scott Laughton
C
LW
 
 
 
30 $3,500,000 $3,500,000 UFA - - - - - - -
Aliaksei Protas
C
 
 
 
 
23 $3,000,000 $3,000,000 $3,000,000 $3,000,000 RFA - - - - -
Erik Johnson
 
 
 
D
 
36 $3,000,000 UFA - - - - - - - -
Ilya Samsonov
 
 
 
 
G
27 $3,000,000 UFA - - - - - - - -
Danton Heinen
 
LW
RW
 
 
29 $2,800,000 UFA - - - - - - - -
Carson Soucy
 
 
 
D
 
30 $2,750,000 UFA - - - - - - - -
Nate Schmidt
 
 
 
D
 
33 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
Connor McMichael
C
LW
 
 
 
24 $2,400,000 $2,400,000 $2,400,000 RFA - - - - - -
Colin Miller
 
 
 
D
 
32 $2,000,000 $2,000,000 $2,000,000 UFA - - - - - -
Jonas Siegenthaler
 
 
 
D
 
27 $1,125,000 UFA - - - - - - - -
Alexander Alexeyev
 
 
 
D
 
25 $1,000,000 $1,000,000 RFA - - - - - - -
Martin Fehervary
 
 
 
D
 
25 $1,000,000 $1,000,000 RFA - - - - - - -
Anthony Stolarz
 
 
 
 
G
30 $950,000 UFA - - - - - - - -
Alex Laferriere
 
 
RW
 
 
23 $850,000 $850,000 $850,000 RFA - - - - - -
Brett Leason
 
 
RW
 
 
25 $800,000 $800,000 RFA - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $65,475,000 $37,850,000 $10,750,000 $3,000,000 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Adam Klapka
C
 
 
 
 
24 $1,250,000 $1,250,000 $1,250,000 RFA - - - - - -
Tyrel Bauer
 
 
 
D
 
22 $1,150,000 $1,150,000 RFA - - - - - - -
Milos Kelemen
C
 
 
 
 
25 $1,000,000 $1,000,000 $1,000,000 UFA - - - - - -
Axel Jonsson Fjallby
 
LW
 
 
 
26 $1,000,000 $1,000,000 UFA - - - - - - -
Sebastian Cossa
 
 
 
 
G
22 $950,000 $950,000 RFA - - - - - - -
Isaac Poulter
 
 
 
 
G
23 $900,000 $900,000 $900,000 $900,000 RFA - - - - -
Jan Mysak
C
LW
 
 
 
22 $900,000 $900,000 $900,000 $900,000 RFA - - - - -
Carter Mazur
 
LW
 
 
 
22 $850,000 $850,000 $850,000 RFA - - - - - -
Maxim Groshev
 
LW
RW
 
 
23 $850,000 $850,000 $850,000 RFA - - - - - -
Roni Hirvonen
 
LW
RW
 
 
23 $850,000 $850,000 $850,000 RFA - - - - - -
David Rittich
 
 
 
 
G
32 $850,000 $850,000 UFA - - - - - - -
Luka Profaca
 
 
 
D
 
22 $850,000 RFA - - - - - - - -
Mitchell Gibson
 
 
 
 
G
25 $800,000 $800,000 $800,000 UFA - - - - - -
Lucas Johansen
 
 
 
D
 
27 $800,000 $800,000 UFA - - - - - - -
Beck Malenstyn
 
LW
 
 
 
26 $800,000 RFA - - - - - - - -
Garrett Pilon
C
 
 
 
 
26 $800,000 RFA - - - - - - - -
Kody Clark
 
 
RW
 
 
25 $800,000 RFA - - - - - - - -
Riley Sutter
 
 
RW
 
 
25 $800,000 RFA - - - - - - - -
Axel Jonsson-Fjallby
 
LW
 
 
 
26 $775,000 $775,000 UFA - - - - - - -
Tyler Pitlick
 
 
RW
 
 
33 $775,000 $775,000 UFA - - - - - - -
Tyson Kozak
C
 
 
 
 
22 $750,000 $750,000 RFA - - - - - - -
Alex Kannok Leipert
 
 
 
D
 
24 $750,000 RFA - - - - - - - -
Connor Corcoran
 
 
 
D
 
24 $750,000 RFA - - - - - - - -
FARM TOTALS $20,000,000 $14,450,000 $7,400,000 $1,800,000 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2034/34
Dave Tippett 62 $2,000,000 $2,000,000 $2,000,000 $2,000,000 - - - - - -
COACHING TOTALS $2,000,000 $2,000,000 $2,000,000 $2,000,000 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 24 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 137,350  5,723  95% $100  $13,735,000
Level 2: 5000 114,541  4,773  95% $60  $6,872,460
Level 3: 2000 45,808  1,909  95% $35  $1,603,280
Level 4: 4000 92,060  3,836  96% $25  $2,301,500
Level 5: 1000 22,866  953  95% $200  $4,573,200
Total Attendance: 412,625  17,193 96% - $43,337,308

Balance Sheet

Income
Home Games Left 17
Average Attendance - % 17,193 (96%)
Average Income per Game $1,805,721
Year to Date Revenue $ 43,337,308
Estimated Revenue $30,697,260
End Year Estimated Revenue $74,034,568
  Expense
Days Remaining 5
Pro Expenses Per Days $334,056
Pro Year To Date Expenses $1,670,280
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $65,475,000
Estimated Season Expenses $67,145,280

Bank Account
Current Funds $101,049,888
Projected Revenue + $74,034,568
Projected Expenses - $67,145,280
Projected Bank Account $107,939,176
 
Salary Cap
Salary Cap $88,000,000
Total Payroll $65,475,000
Remaining Cap Space $22,525,000