• VHL Rimouski

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
Zdeno Chara
 
 
 
D
 
41 $6,917,000 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 - - - - - - -
Nate Schmidt
 
 
 
D
 
28 $813,000 $813,000 UFA - - - - - - -
Barclay Goodrow
C
LW
 
 
 
26 $750,000 $750,000 $750,000 $750,000 UFA - - - - -
Matt Cullen
C
LW
 
 
 
42 $750,000 $750,000 $750,000 $750,000 UFA - - - - -
Pheonix Copley
 
 
 
 
G
27 $750,000 $750,000 $750,000 UFA - - - - - -
Chad Ruhwedel
 
 
 
D
 
29 $750,000 $750,000 UFA - - - - - - -
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 $51,857,000 $37,413,000 $22,900,000 $8,800,000 $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 - - - - - - -
Boo Nieves
C
 
 
 
 
25 $75,500 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 - - - - - - - -
Brendan Leipsic
 
LW
RW
 
 
25 $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 $1,831,800 $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 - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6243 0% $98  $0
Level 2: 5203 0% $65  $0
Level 3: 2081 0% $45  $0
Level 4: 4162 0% $31  $0
Level 5: 1041 0% $199  $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 $950,000
Estimated Season Expenses $0

Bank Account
Current Funds $16,665,828
Projected Revenue + $0
Projected Expenses - $0
Projected Bank Account $0
 
Salary Cap
Salary Cap $79,500,000
Total Payroll $51,857,000
Remaining Cap Space $27,643,000