Finances — Kansas City Scouts
DG : Samuel-Anthony Jean Roy · Club école : Henderson Silver Knights
Espace disponible
131,900$
Après LTIR, cap mort et rachats
Cap utilisé
119,868,100$
Plafond : 120,000,000$
Cap mort
5,128,125$
Retenues + AHL enterré + buyouts
Contrats
35 / 50
Réserve : 59 / 90
Utilisation de la masse salariale
99.9%
NHL : 20/23
AHL : 29
LTIR : 0$
Blessés : 0
Suspendus : 0
Alignement NHL
Contrats actifs par position, projections et clauses| ATTAQUANTS | POS. | STATUT | AGE | CAP% | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
 |
Gavin McKenna | LW / RW | NHL | 24 | 12.1% | 14,500,000$ | 14,500,000$ | UFA | UFA | UFA | UFA |
|
Dylan Cozens | C / RW | NHL | 31 | 7.6% | 9,098,986$ | 9,098,986$ | 9,098,986$ | 9,098,986$ | 9,098,986$ | UFA |
|
Mario Lemieux | RW / C | NHL | 22 | 6.8% | 8,200,000$ | 13,000,000$ | 13,000,000$ | 13,000,000$ | UFA | UFA |
 |
Trevor Connelly | C / LW | NHL | 26 | 6.0% | 7,222,900$ | 7,222,900$ | 7,222,900$ | 7,222,900$ | 7,222,900$ | UFA |
|
Ryan Leonard | RW / C | NHL | 27 | 5.8% | 6,900,000$ | 6,900,000$ | 6,900,000$ | 6,900,000$ | UFA | UFA |
 |
Mika Zibanejad | RW / C | NHL | 39 | 5.2% | 6,240,000$ | UFA | UFA | UFA | UFA | UFA |
|
Cole Eiserman | LW / RW | NHL | 25 | 4.8% | 5,800,000$ | 5,800,000$ | 5,800,000$ | UFA | UFA | UFA |
 |
Jonathan Huberdeau | LW / RW | NHL | 39 | 3.0% | 3,614,925$ | UFA | UFA | UFA | UFA | UFA |
 |
Nikolai Smirnov | LW / C | NHL | 24 | 2.7% | 3,250,000$ | 3,250,000$ | UFA | UFA | UFA | UFA |
|
Trevor Anderson | RW / LW | NHL | 24 | 0.8% | 975,000$ | RFA | UFA | UFA | UFA | UFA |
|
Tyler Brown | C / - | NHL | 21 | 0.7% | 866,667$ | 866,667$ | RFA | RFA | RFA | UFA |
|
Jean-Charles Taillefer | C / RW | NHL | 20 | 0.7% | 866,667$ | 866,667$ | RFA | RFA | RFA | RFA |
| TOTAL ATTAQUANTS : 12 | 26.8 | 56.3% | 67,535,145$ | 61,505,220$ | 42,021,886$ | 36,221,886$ | 16,321,886$ | 0$ |
| DÉFENSEURS | POS. | STATUT | AGE | CAP% | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Matthew Schaefer | D / - | NHL | 24 | 11.7% | 14,000,000$ | 14,000,000$ | 14,000,000$ | 14,000,000$ | 14,000,000$ | UFA |
|
Lane Hutson | D / - | NHL | 28 | 7.4% | 8,850,000$ | 8,850,000$ | 8,850,000$ | UFA | UFA | UFA |
|
Linus Andersson | D / - | NHL | 22 | 5.3% | 6,412,345$ | 6,412,345$ | 6,412,345$ | RFA | UFA | UFA |
|
Nolan Allan | D / - | NHL | 29 | 4.2% | 5,000,000$ | 5,000,000$ | 5,000,000$ | 5,000,000$ | 5,000,000$ | UFA |
|
Jordan Taylor | D / - | NHL | 22 | 2.5% | 3,000,818$ | 3,000,818$ | 3,000,818$ | RFA | UFA | UFA |
|
Alexei Gusarov | D / - | NHL | 21 | 0.7% | 866,667$ | 6,800,000$ | 6,800,000$ | 6,800,000$ | 6,800,000$ | 6,800,000$ |
| TOTAL DÉFENSEURS : 6 | 24.3 | 31.8% | 38,129,830$ | 44,063,163$ | 44,063,163$ | 25,800,000$ | 25,800,000$ | 6,800,000$ |
| GARDIENS | POS. | STATUT | AGE | CAP% | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Joshua Ravensbergen | G / - | NHL | 24 | 5.2% | 6,275,000$ | 6,275,000$ | UFA | UFA | UFA | UFA |
|
Connor Ingram | G / - | NHL | 35 | 2.3% | 2,800,000$ | UFA | UFA | UFA | UFA | UFA |
| TOTAL GARDIENS : 2 | 29.5 | 7.6% | 9,075,000$ | 6,275,000$ | 0$ | 0$ | 0$ | 0$ |
Cap mort
Retenues de salaire, rachats et contrats enterrés AHL| CAP MORT | POS. | STATUT | AGE | CAP% | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Mark Scheifele | Retenue | RW / C | NHL | 39 | 2.3% | 2,700,000$ | UFA | UFA | UFA | UFA | UFA | |
|
Brett Pesce | Retenue | D / - | NHL | 37 | 2.0% | 2,428,125$ | UFA | UFA | UFA | UFA | UFA | |
| TOTAL CAP MORT : 2 | 0.0 | 4.3% | 5,128,125$ | 0$ | 0$ | 0$ | 0$ | 0$ |
Projection financière
Résumé par saison, plafond, plancher et espace libre| Information | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | |
|---|---|---|---|---|---|---|---|
| Statistiques Impact Masse Salariale | Attaquants | 67,535,145$ | 61,505,220$ | 42,021,886$ | 36,221,886$ | 16,321,886$ | 0$ |
| Défenseurs | 38,129,830$ | 44,063,163$ | 44,063,163$ | 25,800,000$ | 25,800,000$ | 6,800,000$ | |
| Gardiens | 9,075,000$ | 6,275,000$ | 0$ | 0$ | 0$ | 0$ | |
| Cap Mort | 5,128,125$ | 0$ | 0$ | 0$ | 0$ | 0$ | |
| Total | 119,868,100$ | 111,843,383$ | 86,085,049$ | 62,021,886$ | 42,121,886$ | 6,800,000$ | |
| Cap Salariales (Plafond) | 120,000,000$ | 119,500,000$ | 121,000,000$ | 124,000,000$ | 92,500,000$ | 92,500,000$ | |
| Cap Salariales (Plancher) | 89,000,000$ | 92,000,000$ | 95,000,000$ | 97,000,000$ | 69,000,000$ | 69,000,000$ | |
| Libre | 131,900$ | 7,656,617$ | 34,914,951$ | 61,978,114$ | 50,378,114$ | 85,700,000$ |
Autres effectifs
AHL, ECHL, juniors, droits et prolongations signées| AUTRE JOUEURS | POS. | STATUT | AGE | CAP% | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| AHL | |||||||||||
|
Cullen Potter | C / - | AHL | 25 | 0.9% | 1,100,000$ | 1,100,000$ | UFA | UFA | UFA | UFA |
|
J.C. Beaudin | RW / C | AHL | 35 | 0.9% | 1,097,273$ | 1,097,273$ | UFA | UFA | UFA | UFA |
|
Nathan Bastian | RW / LW | AHL | 34 | 0.9% | 1,096,000$ | 1,100,000$ | UFA | UFA | UFA | UFA |
 |
Leon Gawanke | D / - | AHL | 33 | 0.9% | 1,095,727$ | 1,100,000$ | UFA | UFA | UFA | UFA |
 |
Martin Frk | RW / - | AHL | 38 | 0.9% | 1,093,430$ | 1,100,000$ | UFA | UFA | UFA | UFA |
|
Tyler Inamoto | D / - | AHL | 33 | 0.9% | 1,092,818$ | 1,100,000$ | UFA | UFA | UFA | UFA |
|
Michal Teply | LW / RW | AHL | 31 | 0.9% | 1,091,818$ | 1,091,818$ | UFA | UFA | UFA | UFA |
|
Evan Vierling | C / - | AHL | 29 | 0.9% | 1,080,909$ | 1,080,909$ | UFA | UFA | UFA | UFA |
|
Vladislav Kara | C / - | AHL | 34 | 0.9% | 1,069,182$ | 1,000,000$ | UFA | UFA | UFA | UFA |
|
Noah Juulsen | D / - | AHL | 35 | 0.9% | 1,061,818$ | UFA | UFA | UFA | UFA | UFA |
|
Dawson Barteaux | D / - | AHL | 32 | 0.9% | 1,059,545$ | 925,000$ | UFA | UFA | UFA | UFA |
|
Jack Hughes | LW / C | AHL | 28 | 0.9% | 1,027,000$ | 1,100,000$ | 1,100,000$ | UFA | UFA | UFA |
 |
Eetu Tuulola | RW / - | AHL | 34 | 0.9% | 1,022,364$ | 1,100,000$ | UFA | UFA | UFA | UFA |
|
Ryan Johnson | D / - | AHL | 30 | 0.8% | 1,017,455$ | 1,100,000$ | UFA | UFA | UFA | UFA |
|
Maxence Guenette | D / - | AHL | 31 | 0.8% | 1,000,000$ | 1,100,000$ | 1,100,000$ | 1,100,000$ | UFA | UFA |
|
Alex Beaucage | RW / LW | AHL | 30 | 0.8% | 1,000,000$ | 1,100,000$ | 1,100,000$ | 1,100,000$ | UFA | UFA |
|
Eli Barnett | D / - | AHL | 28 | 0.8% | 1,000,000$ | 1,000,000$ | UFA | UFA | UFA | UFA |
|
Ethan Haider | G / - | AHL | 30 | 0.8% | 1,000,000$ | 1,000,000$ | UFA | UFA | UFA | UFA |
|
Jonathan Davidsson | RW / LW | AHL | 35 | 0.8% | 1,000,000$ | 1,000,000$ | UFA | UFA | UFA | UFA |
 |
Kristers Gudlevskis | G / - | AHL | 39 | 0.8% | 1,000,000$ | UFA | UFA | UFA | UFA | UFA |
|
Bobby McMann | LW / RW | AHL | 35 | 0.8% | 1,000,000$ | UFA | UFA | UFA | UFA | UFA |
|
Patrik Puistola | RW / LW | AHL | 31 | 0.8% | 1,000,000$ | 1,100,000$ | 1,100,000$ | 1,100,000$ | UFA | UFA |
|
Albert Lyckasen | D / - | AHL | 30 | 0.8% | 1,000,000$ | UFA | UFA | UFA | UFA | UFA |
|
Tom Weston | C / LW | AHL | 27 | 0.8% | 1,000,000$ | UFA | UFA | UFA | UFA | UFA |
|
Stanislav Yarovoi | LW / RW | AHL | 28 | 0.8% | 950,000$ | 950,000$ | UFA | UFA | UFA | UFA |
|
Oskari Niemi | G / - | AHL | 20 | 0.7% | 866,667$ | 866,667$ | 866,667$ | UFA | UFA | UFA |
|
Marie-Philip Poulin | C / - | AHL | 22 | 0.7% | 866,667$ | 866,667$ | UFA | UFA | UFA | UFA |
|
Linus Holmberg | LW / - | AHL | 24 | 0.7% | 850,000$ | 1,000,000$ | 1,000,000$ | UFA | UFA | UFA |
|
Spencer Diaz | C / - | AHL | 20 | 0.7% | 825,000$ | 825,000$ | 825,000$ | UFA | UFA | UFA |
| JNR | |||||||||||
|
Patrik Bartos | C / - | JNR | 16 | 0.1% | Droit | Droit | Droit | Droit | Droit | Droit |
|
Yuri Alexandrov | C / RW | JNR | 19 | 0.1% | Droit | Droit | Droit | Droit | UFA | UFA |
|
Olivier Roy | D / - | JNR | 21 | 0.1% | Droit | Droit | UFA | UFA | UFA | UFA |
|
Travis Simmons | D / - | JNR | 19 | 0.1% | Droit | Droit | Droit | Droit | UFA | UFA |
|
Shawn Clark | D / - | JNR | 20 | 0.1% | Droit | Droit | Droit | UFA | UFA | UFA |
|
Edvin Lind | G / - | JNR | 19 | 0.1% | Droit | Droit | Droit | Droit | UFA | UFA |
|
Derek White | D / - | JNR | 16 | 0.0% | Droit | Droit | Droit | Droit | Droit | Droit |
|
Marc-andre Belanger | LW / - | JNR | 18 | 0.0% | Droit | Droit | Droit | Droit | Droit | UFA |
|
Petr Pokorny | RW / - | JNR | 17 | 0.0% | Droit | Droit | Droit | Droit | Droit | Droit |
|
Guillaume Renaud | D / - | JNR | 17 | 0.0% | Droit | Droit | Droit | Droit | Droit | Droit |
| TOTAL AUTRE JOUEURS : 39 | 27.3 | 24.5% | 29,363,673$ | 24,803,334$ | 7,091,667$ | 3,300,000$ | 0$ | 0$ | |||