Finances — Kansas City Scouts
DG : Samuel-Anthony Jean Roy · Club école : Henderson Silver Knights
Espace disponible
5,724,019$
Après LTIR, cap mort et rachats
Cap utilisé
114,275,981$
Plafond : 120,000,000$
Cap mort
2,039,328$
Retenues + AHL enterré + buyouts
Contrats
42 / 50
Réserve : 54 / 90
Utilisation de la masse salariale
95.2%
NHL : 23/23
AHL : 26
LTIR : 0$
Blessés : 0
Suspendus : 0
Alignement NHL
Contrats actifs par position, projections et clauses| ATTAQUANTS | POS. | STATUT | AGE | CAP% | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
 |
Gavin McKenna | LW / RW | NHL | 22 | 12.1% | 14,500,000$ | 14,500,000$ | 14,500,000$ | RFA | UFA | UFA |
|
Dylan Cozens | RW / C | NHL | 29 | 7.6% | 9,098,986$ | 9,098,986$ | 9,098,986$ | 9,098,986$ | 9,098,986$ | 9,098,986$ |
 |
Trevor Connelly | C / LW | NHL | 24 | 6.0% | 7,222,900$ | 7,222,900$ | 7,222,900$ | 7,222,900$ | 7,222,900$ | 7,222,900$ |
|
Ryan Nugent-Hopkins | LW / C | NHL | 37 | 5.4% | 6,500,000$ | UFA | UFA | UFA | UFA | UFA |
 |
Anton Lundell | C / LW | NHL | 28 | 5.3% | 6,300,000$ | 6,300,000$ | 6,300,000$ | 6,300,000$ | 6,300,000$ | UFA |
|
Roger McQueen | LW / C | NHL | 23 | 5.0% | 6,000,000$ | 6,000,000$ | 6,000,000$ | 6,000,000$ | 6,000,000$ | UFA |
|
Cole Eiserman | LW / RW | NHL | 24 | 4.8% | 5,800,000$ | 5,800,000$ | 5,800,000$ | 5,800,000$ | UFA | UFA |
|
Jett Luchanko | RW / LW | NHL | 24 | 2.8% | 3,400,000$ | RFA | UFA | UFA | UFA | UFA |
 |
Nikolai Smirnov | C / LW | NHL | 23 | 2.7% | 3,250,000$ | 3,250,000$ | 3,250,000$ | UFA | UFA | UFA |
 |
Jonathan Davidsson | RW / LW | NHL | 33 | 0.8% | 1,000,000$ | 1,000,000$ | 1,000,000$ | UFA | UFA | UFA |
|
Mario Lemieux | RW / C | NHL | 21 | 0.8% | 975,000$ | RFA | RFA | RFA | RFA | UFA |
 |
Trevor Anderson | RW / LW | NHL | 22 | 0.8% | 975,000$ | 975,000$ | RFA | RFA | UFA | UFA |
|
Tyler Brown | C / - | NHL | 19 | 0.7% | 866,667$ | 866,667$ | 866,667$ | RFA | RFA | RFA |
|
Marie-Philip Poulin | C / - | NHL | 20 | 0.7% | 866,667$ | 866,667$ | 866,667$ | RFA | RFA | RFA |
| TOTAL ATTAQUANTS : 14 | 24.9 | 55.6% | 66,755,220$ | 55,880,220$ | 54,905,220$ | 34,421,886$ | 28,621,886$ | 16,321,886$ |
| DÉFENSEURS | POS. | STATUT | AGE | CAP% | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Matthew Schaefer | D / - | NHL | 23 | 11.7% | 14,000,000$ | 14,000,000$ | 14,000,000$ | 14,000,000$ | 14,000,000$ | 14,000,000$ |
|
Lane Hutson | D / - | NHL | 26 | 7.4% | 8,850,000$ | 8,850,000$ | 8,850,000$ | 8,850,000$ | UFA | UFA |
 |
Jan Stepanek | D / - | NHL | 22 | 4.1% | 4,900,000$ | 4,900,000$ | 4,900,000$ | RFA | UFA | UFA |
|
Victor Hedman | D / - | NHL | 39 | 3.1% | 3,672,974$ | UFA RETRAITE | UFA RETRAITE | UFA RETRAITE | UFA RETRAITE | UFA RETRAITE |
|
Leo Sahlin Wallenius | D / - | NHL | 24 | 2.7% | 3,250,125$ | 3,250,125$ | UFA | UFA | UFA | UFA |
|
Alexei Gusarov | D / - | NHL | 20 | 0.7% | 866,667$ | 866,667$ | RFA | RFA | RFA | RFA |
|
Linus Andersson | D / - | NHL | 21 | 0.7% | 866,667$ | RFA | RFA | RFA | RFA | UFA |
| TOTAL DÉFENSEURS : 7 | 25.0 | 30.3% | 36,406,433$ | 31,866,792$ | 27,750,000$ | 22,850,000$ | 14,000,000$ | 14,000,000$ |
| GARDIENS | POS. | STATUT | AGE | CAP% | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Joshua Ravensbergen | G / - | NHL | 22 | 5.2% | 6,275,000$ | 6,275,000$ | 6,275,000$ | RFA | UFA | UFA |
|
Connor Ingram | G / - | NHL | 33 | 2.3% | 2,800,000$ | 2,800,000$ | UFA | UFA | UFA | UFA |
| TOTAL GARDIENS : 2 | 27.5 | 7.6% | 9,075,000$ | 9,075,000$ | 6,275,000$ | 0$ | 0$ | 0$ |
Cap mort
Retenues de salaire, rachats et contrats enterrés AHL| CAP MORT | POS. | STATUT | AGE | CAP% | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
 |
Dalibor Dvorsky | Retenue | LW / C | NHL | 25 | 1.7% | 2,039,328$ | 2,039,328$ | UFA | UFA | UFA | UFA | |
| TOTAL CAP MORT : 1 | 0.0 | 1.7% | 2,039,328$ | 2,039,328$ | 0$ | 0$ | 0$ | 0$ |
Projection financière
Résumé par saison, plafond, plancher et espace libre| Information | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | |
|---|---|---|---|---|---|---|---|
| Statistiques Impact Masse Salariale | Attaquants | 66,755,220$ | 55,880,220$ | 54,905,220$ | 34,421,886$ | 28,621,886$ | 16,321,886$ |
| Défenseurs | 36,406,433$ | 31,866,792$ | 27,750,000$ | 22,850,000$ | 14,000,000$ | 14,000,000$ | |
| Gardiens | 9,075,000$ | 9,075,000$ | 6,275,000$ | 0$ | 0$ | 0$ | |
| Cap Mort | 2,039,328$ | 2,039,328$ | 0$ | 0$ | 0$ | 0$ | |
| Total | 114,275,981$ | 98,861,340$ | 88,930,220$ | 57,271,886$ | 42,621,886$ | 30,321,886$ | |
| Cap Salariales (Plafond) | 120,000,000$ | 120,500,000$ | 119,500,000$ | 121,000,000$ | 124,000,000$ | 92,500,000$ | |
| Cap Salariales (Plancher) | 89,000,000$ | 90,000,000$ | 92,000,000$ | 95,000,000$ | 97,000,000$ | 69,000,000$ | |
| Libre | 5,724,019$ | 21,638,660$ | 30,569,780$ | 63,728,114$ | 81,378,114$ | 62,178,114$ |
Autres effectifs
AHL, ECHL, juniors, droits et prolongations signées| AUTRE JOUEURS | POS. | STATUT | AGE | CAP% | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| AHL | |||||||||||
|
Cullen Potter | C / - | AHL | 23 | 0.9% | 1,100,000$ | 1,100,000$ | 1,100,000$ | UFA | UFA | UFA |
|
Matt Copponi | C / RW | AHL | 27 | 0.9% | 1,100,000$ | 1,100,000$ | UFA | UFA | UFA | UFA |
|
Simon Robertsson | RW / - | AHL | 27 | 0.9% | 1,098,727$ | UFA | UFA | UFA | UFA | UFA |
|
Garin Bjorklund | G / - | AHL | 28 | 0.9% | 1,096,500$ | 1,096,500$ | UFA | UFA | UFA | UFA |
|
Josh Manson | D / - | AHL | 38 | 0.9% | 1,074,445$ | UFA | UFA | UFA | UFA | UFA |
|
Dawson Barteaux | D / - | AHL | 30 | 0.9% | 1,059,545$ | 1,059,545$ | UFA | UFA | UFA | UFA |
|
Anders Bjork | RW / LW | AHL | 34 | 0.8% | 1,000,273$ | UFA | UFA | UFA | UFA | UFA |
|
Maxence Guenette | D / - | AHL | 29 | 0.8% | 1,000,000$ | UFA | UFA | UFA | UFA | UFA |
|
Alex Beaucage | RW / LW | AHL | 29 | 0.8% | 1,000,000$ | 1,000,000$ | UFA | UFA | UFA | UFA |
|
Anttoni Honka | D / - | AHL | 29 | 0.8% | 1,000,000$ | 1,000,000$ | 1,000,000$ | UFA | UFA | UFA |
|
Eli Barnett | D / - | AHL | 27 | 0.8% | 1,000,000$ | 1,000,000$ | 1,000,000$ | UFA | UFA | UFA |
|
Ethan Haider | G / - | AHL | 29 | 0.8% | 1,000,000$ | 1,000,000$ | 1,000,000$ | UFA | UFA | UFA |
|
David Kampf | C / RW | AHL | 35 | 0.8% | 1,000,000$ | UFA | UFA | UFA | UFA | UFA |
|
Gunnarwolfe Fontaine | LW / RW | AHL | 30 | 0.8% | 1,000,000$ | 1,000,000$ | UFA | UFA | UFA | UFA |
|
Alexander Gordin | C / - | AHL | 29 | 0.8% | 1,000,000$ | 1,000,000$ | UFA | UFA | UFA | UFA |
 |
Kristers Gudlevskis | G / - | AHL | 38 | 0.8% | 1,000,000$ | 1,000,000$ | UFA | UFA | UFA | UFA |
|
Bobby McMann | LW / RW | AHL | 34 | 0.8% | 1,000,000$ | 1,000,000$ | UFA | UFA | UFA | UFA |
|
Patrik Puistola | RW / LW | AHL | 29 | 0.8% | 1,000,000$ | 1,000,000$ | UFA | UFA | UFA | UFA |
|
Noah Laba | C / RW | AHL | 27 | 0.8% | 1,000,000$ | 1,000,000$ | UFA | UFA | UFA | UFA |
|
Albert Lyckasen | D / - | AHL | 29 | 0.8% | 1,000,000$ | 1,000,000$ | UFA | UFA | UFA | UFA |
|
Albin Eriksson | RW / - | AHL | 30 | 0.8% | 1,000,000$ | 1,000,000$ | UFA | UFA | UFA | UFA |
|
Tom Weston | C / LW | AHL | 26 | 0.8% | 1,000,000$ | 1,000,000$ | UFA | UFA | UFA | UFA |
|
Klaus Gladisch | C / RW | AHL | 26 | 0.8% | 900,000$ | UFA | UFA | UFA | UFA | UFA |
|
Lucas Smith | LW / - | AHL | 21 | 0.7% | 850,000$ | 850,000$ | UFA | UFA | UFA | UFA |
|
Linus Holmberg | LW / - | AHL | 22 | 0.7% | 850,000$ | 850,000$ | UFA | UFA | UFA | UFA |
|
James White | LW / RW | AHL | 21 | 0.7% | 825,000$ | 825,000$ | UFA | UFA | UFA | UFA |
| ECHL | |||||||||||
|
Jack Hughes | C / LW | ECHL | 26 | 0.9% | 1,027,000$ | 1,027,000$ | UFA | UFA | UFA | UFA |
|
Jean-Charles Taillefer | C / RW | ECHL | 19 | 0.7% | 866,667$ | 866,667$ | 866,667$ | UFA | UFA | UFA |
|
Serge Lamotte | D / - | ECHL | 19 | 0.7% | 850,000$ | 850,000$ | 850,000$ | UFA | UFA | UFA |
| JNR | |||||||||||
|
Olivier Roy | D / - | JNR | 19 | 0.1% | Droit | Droit | Droit | Droit | UFA | UFA |
|
Ryder Murphy | D / - | JNR | 18 | 0.1% | Droit | Droit | Droit | Droit | Droit | UFA |
|
Shawn Clark | D / - | JNR | 18 | 0.1% | Droit | Droit | Droit | Droit | Droit | UFA |
|
Cole Thomas | D / - | JNR | 19 | 0.1% | Droit | Droit | Droit | Droit | UFA | UFA |
|
Sergei Kulikov | D / - | JNR | 18 | 0.1% | Droit | Droit | Droit | Droit | Droit | UFA |
| TOTAL AUTRE JOUEURS : 34 | 26.6 | 23.9% | 28,698,157$ | 22,624,712$ | 5,816,667$ | 0$ | 0$ | 0$ | |||