2021-22 Financials

[SharksGM]

Penalties: Buyouts/retentions/etc.

Code: Select all

TEAM  TEAMID  GP  TODAY     TODATE    PENALTIES LTIR      PROJECTED OVER_CAP CONTR  MAXCAP    CAPSPACE
ANA   1     80    60243571  59496617  3342571   704000    59514836    N      50     80135290   19891719
CBS   2     80    55634600  54016475  3914600   0         54055941    N      45     299341000  243706400
BOS   3     80    59830500  59560500  2740500   6310500   59567085    N      47     77580000   17749500
BUF   4     80    58340000  58784625  3840000   0         58773780    N      49     108615000  50275000
CGY   5     81    61980000  59918518  1000000   0         59943658    N      45     66600000   4620000
CAR   6     80    59850000  59885000  0         0         59884146    N      51     64600000   4750000
CHI   7     80    60000000  59987250  4650000   5080000   59987560    N      49     60510000   510000
COL   8     80    59747000  58894712  3897000   1700000   58915500    N      46     104211500  44464500
WPG   9     80    57836000  59118000  3816000   0         59086731    N      49     95280000   37444000
DAL   10    80    59250000  59926500  0         3650000   59910000    N      48     62940000   3690000

Code: Select all

DET   11    80    60000000  59684350  6568000   8200000   59692048    N      46     72626000   12626000
EDM   12    80    60000000  59971875  0         5400000   59972560    N      51     61125000   1125000
FLA   13    80    53745000  57132562  3575000   0         57049939    N      50     174697500  120952500
LA    14    80    60000000  59805500  0         9470000   59810243    N      51     67780000   7780000
MIN   15    80    56800000  54769125  2700000   600000    54818658    N      49     269235000  212435000
MTL   16    81    60000000  59993086  0         15640000  59993170    N      49     60560000   560000
NYI   17    80    49450000  55117125  2300000   140000    54978902    N      49     255315000  205865000
NYR   18    81    60000000  58196049  2400000   4040000   58218048    N      50     206120000  146120000
NAS   19    80    61550000  59870750  0         0         59911707    N      50     65170000   3620000
NJ    20    80    57911000  56880500  3521000   0         56905634    N      49     184780000  126869000

Code: Select all

OTT   21    81    61850000  59975679  0         0         59998536    N      50     61970000   120000
PHI   22    80    55840000  58510000  2350000   6720000   58444878    N      50     119600000  63760000
ARI   23    80    60000000  59851625  2470000   900000    59855243    N      51     65935000   5935000
PIT   24    80    60740000  59853625  0         0         59875243    N      50     65855000   5115000
SJ    25    80    60000000  59223937  350000    7400000   59242865    N      50     91042500   31042500
STL   26    81    59850000  58136049  3200000   0         58156951    N      48     210980000  151130000
TB    27    80    60000000  59888875  150000    6800000   59891585    N      50     64445000   4445000
TOR   28    81    60925000  59950925  4275000   0         59962804    N      45     63975000   3050000
VAN   29    81    56889000  59060913  6264000   0         59034426    N      49     136066000  79177000
WSH   30    81    56680000  56761358  0         0         56760365    N      48     322330000  265650000

LTIR (Long-Term Injured Reserve)

Ivan Barbashev (1.7, COL>60)
Jeff Carter (7.4, SJ>60)
Tyler Cuma (5.08, CHI@59.8)
Jonathan Dahlen (0, BUF@59.31)
Michael Dal Colle (4.04, NYR@57.34)
Leon Draisailt (3.3, ANA>60)
Jordan Eberle (5.4, EDM>60)
William Eklund (2.75, DET>60)
Ryan Ellis (3.77, PHI@59.77)
Alex Formenton (0.9, ARI>60)
Brett Howden (4.05, DET>60)
Zack Kassian (6.8, TB>60)
Clayton Keller (0.704, ANA@59.304)
Graham Knott (0.6, MIN@57.6)
Isac Lundeström (1.4, DET>60)
Vladislav Namestnikov (3.65, DAL>60)
Martin Necas (4.35, LA@59.7)
Magnus Paajarvi-Svensson (0.14, NYI@56.24)
Mike Richards (7.8, MTL>60)
Patrick Sharp (0.8, LA>60)
Jason Spezza (8.16, MTL>60)
Ryan Suter (6.3105, BOS@59.8305)
Andrei Vasilevski (4.32, LA>60)

Returning soon: Carter

TBD:

[SharksGM]

Carolina needs an adjustment for Gravel. Buffalo needs major reconstructive surgery.

[SharksGM]

I made a one-time exception to process Buffalo's cap hits after their trade, otherwise it would have been an annoying several weeks of my nagging to get under and nobody wants that. Since both teams in the trade lost, I think we can let that slide this once.

Detroit is only under thanks to McKeown's LTIR; they'd be well over otherwise.

Pittsburgh should be fine once Perfetti (or anyone else really) is demoted.

Carolina needs an adjustment for Gravel.

Besides those quibbles, we're all good (or will be once Calgary's trade clears).

[DaveG-Canes]

Sending Burke to the AHL, that should cover the overage by a decent chunk.

[PittsburghGM]

oops, I think we're good now

[SharksGM]

DET & NSH have too many contracts, unless I'm missing something.

[SharksGM]

LA is over and needs to demote some players anyway. I assume Clarke is going down, at least.

[SharksGM]

Chicago is (and was for yesterday's game) over after acquiring Roslovic (and not sending him down).

[SharksGM]

CHI remained over, but was summarily punished with the Toews injury. WPG was over but seems to have demoted someone since.

ARI (due to farmers) and MTL are still over and need changes.

[SharksGM]

VAN is over.

[SharksGM]

VAN is still over.

[Dallas Stars GM]

Sorry but ...
Why am I in minus numbers and don't have Montour on LTIR who by the rules should definitely be placed on LTIR ?? / injured for 2 weeks
I was always under the cap, every single day of the season
Please fix this and give me back my accumulated cap space.
I had 60,006,533 of max cap on 4th of November, therefore I should have more by now and not below 60m obviously.
I take pride in my calculations.
Thanks.

LTIR (Long-Term Injured Reserve)

Mark Alt (2.95, PHI @ 57.67)
Jared Boll (0)
Nikolai Glukhov (2.7, MTL>60)
Yegor Korshkov (3.45, BUF>60)
Brandon Montour (0, BUF@59.31[/b]

Did somebody accidentaly put Montour on BUF LTIR instead of my team?

Also quoting the rulebook which just underlines and confirms what I am saying

B. Injury Exemption
EHEC follows the NHL Collective Bargaining Agreement’s framework on long-term injuries, although with its own alternate rule. When a player is injured for two (2) or more weeks, the team is granted a long-term injured reserve (LTIR) exemption, which allows it to temporarily exceed the salary cap by the amount of the injured player’s salary as long as they remain on the pro roster. The team must get back under the salary cap once the player is listed as day-to-day (DtD).

[SharksGM]

Did somebody accidentaly put Montour on BUF LTIR instead of my team?

Yes*, and this is all you needed to post.

*where somebody is me, which should not be a surprise since this is the fourth season that I've been doing the cap for.

Also, you'll be shocked to hear that Vancouver's over the cap still (because of Michael Graham).

[Dallas Stars GM]

Ok
Apologies and thank you

[AvalancheGM]

Are there penalties for a team being over the cap this long?

[Dallas Stars GM]

Per Rulebook

Teams that are over the cap will be hounded relentlessly to get under. If a team repeatedly exceeds the cap without appearing to correct the issue, action may be taken in the form of demoted players to the farm (even waiver-eligible players, if necessary), and/or applying penalties, including reducing the team's allowance of games played for their starting goalie. Teams that are over the cap at season end will have the overage applied as a penalty for the next season, as in the NHL

[Dallas Stars GM]

Why am I again in minus numbers?
I didn't do any moves in cap salaries. Neither up or down.


Please, fix it thank you...........

[SharksGM]

Why am I again in minus numbers?

Because Montour is off LTIR, so you have to send someone down.

EDM is nominally over but will be at exactly 60M when Ruutu's LTIR kicks in (nice).

[Dallas Stars GM]

Because Montour is off LTIR, so you have to send someone down.

EDM is nominally over but will be at exactly 60M when Ruutu's LTIR kicks in (nice).

Oh, I see. My bad, apologies.

Vlasic has been demoted now.

[SharksGM]

CHI is over by 50k (from Budish, basically).

[SensGM]

I think Forsling is supposed to be on LTIR.

[Bernyhawks]

CHI is over by 50k (from Budish, basically).

Just sent down Seaman and called up Roslovic

[SharksGM]

Thanks to Kevin (DET)'s detective work, I found that I had forgotten to change the waiver age date from 2020/9/15 to 2021 (I did change the age to 23, but that was only half of it). So, the following young players earning over AHL max (800k) should have had the excess as part of the pro team's cap but didn't:

761 = ('Brown', 'Logan', <Team.CBS: 2>, 200000)
869 = ('Green', 'Luke', <Team.STL: 26>, 250000)
1399 = ('Somppi', 'Otto', <Team.COL: 8>, 50000)
1443 = ('Cholowski', 'Dennis', <Team.CBS: 2>, 150000)
2469 = ('Koivula', 'Otto', <Team.DET: 11>, 200000)
2613 = ('Gerlach', 'Max', <Team.ANA: 1>, 250000)
2634 = ('Graham', 'Michael', <Team.VAN: 29>, 200000)

I have retroactively fixed all of this. Unfortunately, this puts Vancouver over the cap (one of the hazards of always skirting so close). I've give some leeway in fixing this issue since it was partly my fault. To be fair, Vancouver confused me because Graham's penalty (200k) is equal to that from all of the other overage and over-minimum-salary farmers (100k Tuulola + 50k each Gavrikov/Tulolov). Sorry, and y'all can go ahead and thank Kevin for this.

[SharksGM]

FLA is over (should have sent down Gustafsson when he got injured, really).
VAN is over, but I'll give them leeway until Nylander returns.

[FLA Caretaker 2.0]

FLA is over (should have sent down Gustafsson when he got injured, really).
VAN is over, but I'll give them leeway until Nylander returns.

Doesn't he qualify for LTIR? Or are they over by more than his salary?

[SharksGM]

FLA is over (should have sent down Gustafsson when he got injured, really).
VAN is over, but I'll give them leeway until Nylander returns.

Doesn't he qualify for LTIR? Or are they over by more than his salary?

He does, but he only got 300k LTIR when he was injured, and that's not enough to cover his replacement now.

Also, generally you should send down down any waiver-ineligible injured players if you're under the cap because you can bank more cap space without having to use LTIR.

[AvalancheGM]

Cool. Yeah, I forgot about his age too.

[SharksGM]

Arizona is over (will send them a note).

Vancouver will need to demote someone making at least 725k once Nylander is back (I think Kastelic is just barely insufficient).

[VancouverCanucksGM]

Vancouver will need to demote someone making at least 725k once Nylander is back (I think Kastelic is just barely insufficient).

Sent Kastelic down.

Someone had already sent down Fehérváry for whatever reason, should be all set now.

[SharksGM]

Vancouver will need to demote someone making at least 725k once Nylander is back (I think Kastelic is just barely insufficient).

Sent Kastelic down.

Someone had already sent down Fehérváry for whatever reason, should be all set now.

I sent him down because you had an extra player on your roster, which would have put you further over, and he was the only waiver-ineligible player not in your lineup at the time.

[SharksGM]

CGY is over and needs to demote someone while Honka is out. Once Honka is back, they'll need to cut more.
DAL is over because of Jost's return (I said they could send him down right away but didn't do it myself).
VAN is over by a few thousand. Oh well.

[SharksGM]

TB's over. Granted, not playing till Monday.

[TBGM - Geoff]

Oops... a minor oversight that I believe I have corrected

[SharksGM]

MTL needs a demotion with Warren's return.

[SharksGM]

EDM over with Ruutu's return.

[Jets GM]

I just want to confirm.
, because I'm not smart

I can go to the MAX CAP figure for my.payroll, and be OK correct?

[SharksGM]

I can go to the MAX CAP figure for my.payroll, and be OK correct?

Yes, where payroll = salaries + penalties.

[SharksGM]

Congratulations to the Montreal Canadiens on their potentially record-setting nearly 18M of LTIR, enough for two league max players.

[SharksGM]

Arizona needs a demotion or two.

[SharksGM]

Anaheim needs an adjustment (any one demotion would do it).

[SharksGM]

Carolina and Toronto are currently over.

[Kings GM]

Necas contract is 4 650 000$

[SharksGM]

Necas contract is 4 650 000$

You were under 60M when he went on LTIR.

[SharksGM]

PIT's over after Radulov (presuming Perfetti will be sent down, or equivalent $).

[SharksGM]

ARZ & PIT over - both solvable, but should probably be resolved before adding more salary at the deadline.

[SharksGM]

I sent Afanaseyev down for PIT since they were over the cap for several games now.

I updated cap numbers with post-trade rosters again. Obviously, these temporary since I haven't finished entering all trades and some teams
will have more or fewer players than usual right after the trades. Cap numbers should settle down along with rosters in a couple of days.

[PittsburghGM]

oh shoot sorry I went away for the weekend and forgot to get that resolved first ... Afanaseyev was who I intended to send down there

[SharksGM]

The Kings need to do some things.

[Kings GM]

I send 3.7M in the minors, but still have 3 fast sign players in the minor. I’ll be at 50 contract when this 3 players will be released.

[Dallas Stars GM]

All good now.