• VHL Rimouski

Finances


Pro Team Payroll

Finances - Pro Team Payroll
* = No Trade Clause
Players Position(s) Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
James Neal
 
LW
RW
 
 
32 $5,750,000 $5,750,000 $5,750,000 UFA - - - - - -
Jason Spezza
C
 
RW
 
 
36 $5,000,400 $5,000,400 $5,000,400 UFA - - - - - -
Jaroslav Halak
 
 
 
 
G
34 $4,500,000 UFA - - - - - - - -
Dmitry Kulikov
 
 
 
D
 
29 $4,333,330 $4,333,330 UFA - - - - - - -
David Savard
 
 
 
D
 
30 $4,250,000 $4,250,000 $4,250,000 UFA - - - - - -
Tyler Bozak
C
 
 
 
 
33 $4,200,000 $4,200,000 UFA - - - - - - -
Jake Gardiner
 
 
 
D
 
29 $4,050,000 $4,050,000 UFA - - - - - - -
Wayne Simmonds
 
 
RW
 
 
31 $3,975,000 $3,975,000 $3,975,000 UFA - - - - - -
Erik Gudbranson
 
 
 
D
 
28 $3,875,000 $3,875,000 $3,875,000 UFA - - - - - -
Mathieu Perreault
C
LW
RW
 
 
31 $3,000,000 UFA - - - - - - - -
Mark Pysyk
 
 
 
D
 
28 $2,733,330 $2,733,330 $2,733,330 UFA - - - - - -
Troy Stecher
 
 
 
D
 
26 $2,325,000 $2,325,000 $2,325,000 $2,325,000 UFA - - - - -
Sven Baertschi
 
LW
 
 
 
28 $1,850,000 UFA - - - - - - - -
Tim Schaller
 
LW
RW
 
 
30 $1,750,000 UFA - - - - - - - -
Alex Lyon
 
 
 
 
G
28 $750,000 $750,000 $750,000 $750,000 UFA - - - - -
Ilya Kovalchuk
 
LW
RW
 
 
37 $750,000 $750,000 $750,000 $750,000 UFA - - - - -
Dylan McIlrath
 
 
 
D
 
27 $750,000 $750,000 $750,000 UFA - - - - - -
Pontus Aberg
 
LW
RW
 
 
27 $750,000 $750,000 $750,000 UFA - - - - - -
Adam Fox
 
 
 
D
 
22 $750,000 RFA - - - - - - - -
Brendan Guhle
 
 
 
D
 
23 $750,000 RFA - - - - - - - -
Nikita Gusev
 
LW
 
 
 
28 $750,000 UFA - - - - - - - -
PRO TOTALS $56,842,060 $43,492,060 $30,908,730 $3,825,000 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
Alex Petrovic
 
 
 
D
 
28 $195,000 $195,000 $195,000 UFA - - - - - -
Ethan Prow
 
 
 
D
 
28 $92,500 $92,500 UFA - - - - - - -
Max Veronneau
 
 
RW
 
 
25 $92,500 $92,500 RFA - - - - - - -
Kevin Czuczman
 
 
 
D
 
29 $90,000 $90,000 $90,000 UFA - - - - - -
Mike Vecchione
C
 
RW
 
 
27 $90,000 $90,000 $90,000 UFA - - - - - -
Ilya Lyubushkin
 
 
 
D
 
26 $87,413 $87,413 $87,413 $87,413 UFA - - - - -
Sami Niku
 
 
 
D
 
24 $77,500 RFA - - - - - - - -
Andrew Sturtz
 
 
RW
 
 
26 $76,750 RFA - - - - - - - -
Joona Koppanen
C
LW
 
 
 
22 $75,333 RFA - - - - - - - -
JC Lipon
 
 
RW
 
 
27 $75,000 $75,000 $75,000 UFA - - - - - -
Zac Rinaldo
 
LW
RW
 
 
29 $75,000 $75,000 UFA - - - - - - -
Alexander Yelesin
 
 
 
D
 
24 $75,000 RFA - - - - - - - -
Andrei Chibisov
 
 
RW
 
 
27 $75,000 UFA - - - - - - - -
Connor Hobbs
 
 
 
D
 
23 $75,000 RFA - - - - - - - -
Emil Djuse
 
 
 
D
 
27 $75,000 UFA - - - - - - - -
Evgeny Svechnikov
 
LW
RW
 
 
24 $75,000 RFA - - - - - - - -
Giorgio Estephan
C
 
 
 
 
23 $75,000 RFA - - - - - - - -
Giovanni Fiore
 
LW
RW
 
 
24 $75,000 RFA - - - - - - - -
Joseph Duszak
 
 
 
D
 
23 $75,000 RFA - - - - - - - -
Mason Jobst
C
LW
 
 
 
26 $75,000 RFA - - - - - - - -
Mat Robson
 
 
 
 
G
24 $75,000 RFA - - - - - - - -
Michael Kapla
 
 
 
D
 
26 $75,000 RFA - - - - - - - -
Mike Condon
 
 
 
 
G
30 $75,000 UFA - - - - - - - -
Nico Sturm
C
 
 
 
 
25 $75,000 RFA - - - - - - - -
Otto Leskinen
 
 
 
D
 
23 $75,000 RFA - - - - - - - -
Seth Helgeson
 
 
 
D
 
30 $75,000 UFA - - - - - - - -
FARM TOTALS $2,151,996 $797,413 $537,413 $87,413 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6347 0% $90  $0
Level 2: 5289 0% $55  $0
Level 3: 2116 0% $35  $0
Level 4: 4231 0% $25  $0
Level 5: 1057 0% $180  $0
Total Attendance: 0 0% - $0

Balance Sheet

Income
Home Games Left 0
Average Attendance - % 0%
Average Income per Game $0
Year to Date Revenue $0
Estimated Revenue $0
End Year Estimated Revenue $0
  Expense
Days Remaining -1
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Coach Payroll $0
Estimated Season Expenses $0

Bank Account
Current Funds $24,864,446
Projected Revenue + $0
Projected Expenses - $0
Projected Bank Account $0
 
Salary Cap
Salary Cap $81,500,000
Total Payroll $56,842,060
Remaining Cap Space $24,657,940