• VHL Rimouski

« back

next »

  • Day 65Game 538
    Hurricanes4
    Devils3
    Boxscore
  • Day 67Game 557
    Canadiens0
    Hurricanes0
    Preview
  • Day 68Game 568
    Oilers0
    Hurricanes0
    Preview
  • Day 70Game 582
    Hurricanes0
    Islanders0
    Preview
  • Day 72Game 598
    Hurricanes0
    Blue Jackets0
    Preview
  • Day 73Game 612
    Oilers
    Hurricanes
    Preview
  • Day 65Game 538
    Checkers3
    Devils1
    Boxscore
  • Day 67Game 557
    Bulldogs0
    Checkers0
    Preview
  • Day 68Game 568
    Barons0
    Checkers0
    Preview
  • Day 70Game 582
    Checkers0
    Tigers0
    Preview
  • Day 72Game 598
    Checkers0
    Falcons0
    Preview
  • Day 73Game 612
    Barons
    Checkers
    Preview

Finances


Pro Team Payroll

Finances - Pro Team Payroll
* = No Trade Clause
Players Position(s) Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Alec Martinez
 
 
 
D
 
31 $18,000,000 UFA - - - - - - - -
Jason Zucker
 
LW
RW
 
 
27 $5,500,000 $5,500,000 $5,500,000 $5,500,000 UFA - - - - -
Brady Skjei
 
 
 
D
 
25 $5,250,000 $5,250,000 RFA - - - - - - -
Zach Bogosian
 
 
 
D
 
28 $5,142,860 $5,142,860 $5,142,860 UFA - - - - - -
Jack Johnson
 
 
 
D
 
31 $4,357,140 $4,357,140 $4,357,140 UFA - - - - - -
Connor McDavid
C
 
 
 
 
22 $3,775,000 $3,775,000 RFA - - - - - - -
Martin Jones
 
 
 
 
G
29 $3,000,000 $3,000,000 UFA - - - - - - -
Leon Draisaitl
C
LW
RW
 
 
24 $2,998,000 RFA - - - - - - - -
Brock Nelson
C
LW
 
 
 
28 $2,500,000 $2,500,000 $2,500,000 UFA - - - - - -
Jordan Martinook
C
LW
RW
 
 
27 $1,800,000 $1,800,000 $1,800,000 $1,800,000 UFA - - - - -
Ryan Strome
C
 
RW
 
 
26 $1,529,000 RFA - - - - - - - -
Jakob Chychrun
 
 
 
D
 
21 $1,350,000 $1,350,000 $1,350,000 RFA - - - - - -
Blake Coleman
C
LW
RW
 
 
28 $925,000 $925,000 UFA - - - - - - -
Boo Nieves
C
 
 
 
 
25 $755,000 RFA - - - - - - - -
Barclay Goodrow
C
LW
 
 
 
26 $750,000 $750,000 $750,000 $750,000 UFA - - - - -
Chad Ruhwedel
 
 
 
D
 
29 $750,000 $750,000 UFA - - - - - - -
Brendan Leipsic
 
LW
RW
 
 
25 $750,000 RFA - - - - - - - -
Drake Batherson
C
 
RW
 
 
21 $750,000 RFA - - - - - - - -
Jake Guentzel
 
LW
RW
 
 
25 $750,000 RFA - - - - - - - -
Rasmus Andersson
 
 
 
D
 
23 $750,000 RFA - - - - - - - -
Shane Starrett
 
 
 
 
G
25 $750,000 RFA - - - - - - - -
PRO TOTALS $62,132,000 $35,100,000 $21,400,000 $8,050,000 $0 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Brett Ritchie
 
 
RW
 
 
26 $175,000 RFA - - - - - - - -
Martin Marincin
 
 
 
D
 
26 $125,000 RFA - - - - - - - -
Nikita Scherbak
 
LW
RW
 
 
24 $106,300 $106,300 RFA - - - - - - -
Nic Petan
C
LW
RW
 
 
24 $86,333 RFA - - - - - - - -
Dillon Simpson
 
 
 
D
 
26 $75,000 $75,000 $75,000 $75,000 UFA - - - - -
Tom Kuhnhackl
 
LW
RW
 
 
27 $75,000 $75,000 $75,000 $75,000 UFA - - - - -
Tucker Poolman
 
 
 
D
 
26 $75,000 $75,000 $75,000 $75,000 UFA - - - - -
Philip Samuelsson
 
 
 
D
 
28 $75,000 $75,000 $75,000 UFA - - - - - -
Scott Wedgewood
 
 
 
 
G
27 $75,000 $75,000 $75,000 UFA - - - - - -
Austin Poganski
 
 
RW
 
 
23 $75,000 RFA - - - - - - - -
Carsen Twarynski
 
LW
 
 
 
22 $75,000 RFA - - - - - - - -
Dominic Turgeon
C
LW
 
 
 
23 $75,000 RFA - - - - - - - -
Eamon McAdam
 
 
 
 
G
25 $75,000 RFA - - - - - - - -
Garret Sparks
 
 
 
 
G
26 $75,000 RFA - - - - - - - -
Hudson Elynuik
C
 
 
 
 
22 $75,000 RFA - - - - - - - -
Josh Mahura
 
 
 
D
 
21 $75,000 RFA - - - - - - - -
Justin Auger
 
 
RW
 
 
25 $75,000 RFA - - - - - - - -
Maxim Letunov
C
 
 
 
 
23 $75,000 RFA - - - - - - - -
Merrick Madsen
 
 
 
 
G
24 $75,000 RFA - - - - - - - -
Olli Juolevi
 
 
 
D
 
21 $75,000 RFA - - - - - - - -
Philippe Myers
 
 
 
D
 
22 $75,000 RFA - - - - - - - -
FARM TOTALS $1,767,633 $481,300 $375,000 $225,000 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Travis Green 45 $950,000 $950,000 $950,000 - - - - - - -
COACHING TOTALS $950,000 $950,000 $950,000 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 18 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6243 106,929  5,941  95% $93  $9,944,397
Level 2: 5203 87,592  4,866  94% $60  $5,255,520
Level 3: 2081 34,112  1,895  91% $39  $1,330,368
Level 4: 4162 67,810  3,767  91% $26  $1,763,060
Level 5: 1041 17,069  948  91% $195  $3,328,455
Total Attendance: 313,512  17,417 93% - $32,317,084

Balance Sheet

Income
Home Games Left 23
Average Attendance - % 17,417 (93%
Average Income per Game $1,795,394
Year to Date Revenue $32,317,084
Estimated Revenue $41,294,052
End Year Estimated Revenue $73,611,136
  Expense
Days Remaining 99
Pro Expenses Per Days $374,289
Pro Year To Date Expenses $37,054,611
Farm Expenses Per Days $10,648
Farm Year To Date Expenses $1,054,152
Coach Payroll $950,000
Estimated Season Expenses $38,108,763

Bank Account
Current Funds $28,886,732
Projected Revenue + $41,294,052
Projected Expenses - $38,108,763
Projected Bank Account $32,072,021
 
Salary Cap
Salary Cap $79,500,000
Total Payroll $62,132,000
Remaining Cap Space $17,368,000