• Depuis 2008

« back

next »

  • Day 21Game 70
    Blue Jackets3
    Capitals4
    Boxscore
  • Day 23Game 74
    Capitals4
    Blue Jackets1
    Boxscore
  • Day 25Game 78
    Blue Jackets0
    Capitals0
    Preview
  • Day 27Game 82
    Capitals0
    Blue Jackets0
    Preview

Finances


Pro Team Payroll

Finances - Pro Team Payroll
* = No Trade Clause
Players Position(s) Age 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2028/28
John Carlson
 
 
 
D
 
28 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 RFA -
Ryan O'Reilly
C
 
 
 
 
27 $7,500,000 $7,500,000 $7,500,000 $7,500,000 $7,500,000 RFA - - - -
Kris Letang
 
 
 
D
 
31 $7,250,000 $7,250,000 $7,250,000 $7,250,000 RFA - - - - -
Artemi Panarin
 
LW
 
 
 
26 $6,000,000 RFA - - - - - - - -
T.J. Oshie
 
LW
RW
 
 
31 $5,750,000 $5,750,000 $5,750,000 $5,750,000 $5,750,000 $5,750,000 $5,750,000 RFA - -
Jason Zucker
 
LW
RW
 
 
26 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 RFA - - - -
Kevin Hayes
C
 
 
 
 
26 $5,175,000 RFA - - - - - - - -
Alexander Wennberg
 
LW
RW
 
 
23 $4,900,000 $4,900,000 $4,900,000 $4,900,000 $4,900,000 RFA - - - -
Devan Dubnyk
 
 
 
 
G
32 $4,333,333 $4,333,333 $4,333,333 RFA - - - - - -
Anthony Mantha
 
LW
RW
 
 
23 $3,300,000 $3,300,000 RFA - - - - - - -
Joel Edmundson
 
 
 
D
 
24 $3,000,000 RFA - - - - - - - -
Patrik Nemeth
 
 
 
D
 
26 $2,500,000 RFA - - - - - - - -
Riley Sheahan
C
 
 
 
 
26 $2,100,000 RFA - - - - - - - -
Pavel Zacha
 
LW
RW
 
 
21 $1,744,167 RFA - - - - - - - -
Brett Connolly
 
LW
RW
 
 
26 $1,500,000 RFA - - - - - - - -
Mark Barberio
 
 
 
D
 
28 $1,450,000 $1,450,000 RFA - - - - - - -
Peter Budaj
 
 
 
 
G
35 $1,025,000 RFA - - - - - - - -
David Kampf
C
 
 
 
 
23 $925,000 RFA - - - - - - - -
Nick Jensen
 
 
 
D
 
27 $812,500 RFA - - - - - - - -
Luke Schenn
 
 
 
D
 
28 $800,000 RFA - - - - - - - -
Tommy Wingels
 
LW
RW
 
 
30 $750,000 $750,000 $750,000 $750,000 $750,000 $750,000 $750,000 $750,000 $750,000 $750,000
PRO TOTALS $74,315,000 $48,733,333 $43,983,333 $39,650,000 $32,400,000 $14,500,000 $14,500,000 $8,750,000 $750,000 $750,000

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2028/28
Zemgus Girgensons
 
LW
RW
 
 
24 $1,600,000 RFA - - - - - - - -
Michael Hutchinson
 
 
 
 
G
28 $1,300,000 RFA - - - - - - - -
Brady Brassart
 
LW
RW
 
 
24 $925,000 $925,000 $925,000 $925,000 $925,000 $925,000 $925,000 $925,000 $925,000 $925,000
Blake Siebenaler
 
 
 
D
 
22 $910,833 RFA - - - - - - - -
Andre Benoit
 
 
 
D
 
34 $800,000 $800,000 $800,000 $800,000 $800,000 $800,000 $800,000 $800,000 $800,000 $800,000
Ben Sexton
C
 
 
 
 
26 $725,000 RFA - - - - - - - -
Steven Fogarty
 
LW
RW
 
 
25 $708,750 RFA - - - - - - - -
Andrew Poturalski
 
LW
RW
 
 
24 $700,000 RFA - - - - - - - -
Kevin Gravel
 
 
 
D
 
26 $700,000 RFA - - - - - - - -
Brian Strait
 
 
 
D
 
30 $675,000 $675,000 RFA - - - - - - -
Kevin Boyle
 
 
 
 
G
25 $675,000 $675,000 RFA - - - - - - -
T.J. Brennan
 
 
 
D
 
29 $675,000 $675,000 RFA - - - - - - -
Anthony Greco
 
LW
RW
 
 
24 $667,500 RFA - - - - - - - -
Danny Moynihan
 
LW
RW
 
 
22 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000
Jan Mandat
 
LW
RW
 
 
22 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000
Luke Gazdic
 
LW
 
 
 
28 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000 $650,000
Brian Flynn
 
LW
RW
 
 
29 $650,000 RFA - - - - - - - -
Josh Jooris
C
 
RW
 
 
27 $650,000 RFA - - - - - - - -
Ryan Sproul
 
 
 
D
 
25 $625,000 $625,000 $625,000 $625,000 $625,000 $625,000 $625,000 $625,000 $625,000 $625,000
Darren Kramer
 
LW
 
 
 
26 $600,000 RFA - - - - - - - -
David Broll
 
LW
 
 
 
25 $590,833 $590,833 $590,833 $590,833 $590,833 $590,833 $590,833 $590,833 $590,833 $590,833
FARM TOTALS $16,127,916 $6,915,833 $4,890,833 $4,890,833 $4,890,833 $4,890,833 $4,890,833 $4,890,833 $4,890,833 $4,890,833

Coaching Payroll

Finances - Coaching Payroll
Players Age 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2028/28
Ken Hitchcock 65 $600,000 $600,000 $600,000 $600,000 $600,000 $600,000 - - - -
COACHING TOTALS $600,000 $600,000 $600,000 $600,000 $600,000 $600,000 $0 $0 $0 $0

Attendance

PRO Attendance - 5 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 30,000  6,000  100% $100  $3,000,000
Level 2: 5000 24,921  4,984  100% $60  $1,495,260
Level 3: 2000 9,983  1,997  100% $35  $349,405
Level 4: 4000 19,934  3,987  100% $20  $398,680
Level 5: 1000 5,000  1,000  100% $200  $1,000,000
Total Attendance: 89,838  17,968 100% - $9,302,584

Balance Sheet

Income
Home Games Left -5
Average Attendance - % 17,968 (100%)
Average Income per Game $1,860,517
Year to Date Revenue $ 9,302,584
Estimated Revenue $-9,302,584
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
Pro Payroll $74,315,000
Estimated Season Expenses $74,315,000

Bank Account
Current Funds $83,157,541
Projected Revenue + $0
Projected Expenses - $74,315,000
Projected Bank Account $8,842,541
 
Salary Cap
Salary Cap $79,600,000
Total Payroll $74,315,000
Remaining Cap Space $5,285,000