Finances — Utah Mammoth
DG : François Vallée · Club école : Tucson Roadrunners
Espace disponible
21,981,468$
Après LTIR, cap mort et rachats
Cap utilisé
102,018,532$
Plafond : 124,000,000$
Cap mort
6,329,626$
Retenues + AHL enterré + buyouts
Contrats
44 / 50
Réserve : 44 / 90
Utilisation de la masse salariale
82.3%
NHL : 22/23
AHL : 22
LTIR : 0$
Blessés : 0
Suspendus : 0
Alignement NHL
Contrats actifs par position, projections et clauses| ATTAQUANTS | POS. | STATUT | AGE | CAP% | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
 |
Macklin Celebrini | C / LW | NHL | 23 | 8.1% | 10,049,123$ | RFA | RFA | UFA | UFA | UFA |
 |
Quentin Musty | LW / RW | NHL | 24 | 7.3% | 9,075,000$ | 9,075,000$ | UFA | UFA | UFA | UFA |
|
Jordan Kyrou | RW / C | NHL | 31 | 6.6% | 8,125,000$ | 8,125,000$ | UFA | UFA | UFA | UFA |
|
Alex Tuch | RW / LW | NHL | 33 | 5.2% | 6,500,000$ | 6,500,000$ | UFA | UFA | UFA | UFA |
|
Tyler Bertuzzi | LW / RW | NHL | 34 | 4.8% | 6,000,000$ | 6,000,000$ | 6,000,000$ | UFA | UFA | UFA |
 |
Artturi Lehkonen | RW / LW | NHL | 34 | 3.8% | 4,755,411$ | 4,755,411$ | UFA | UFA | UFA | UFA |
|
Lawson Crouse | LW / C | NHL | 32 | 3.2% | 4,000,000$ | UFA | UFA | UFA | UFA | UFA |
|
Aiden Fink | LW / RW | NHL | 25 | 3.1% | 3,850,000$ | 3,850,000$ | UFA | UFA | UFA | UFA |
|
Owen Beck | C / - | NHL | 25 | 1.0% | 1,274,705$ | UFA | UFA | UFA | UFA | UFA |
|
Matthew Wood | RW / LW | NHL | 24 | 0.9% | 1,065,800$ | RFA | UFA | UFA | UFA | UFA |
|
Keith Tkachuk | C / RW | NHL | 20 | 0.8% | 1,015,636$ | 1,015,636$ | RFA | RFA | RFA | RFA |
|
Dean Letourneau | C / - | NHL | 23 | 0.8% | 950,000$ | RFA | RFA | UFA | UFA | UFA |
|
Caleb Malhotra | C / - | NHL | 21 | 0.8% | 950,000$ | 950,000$ | RFA | RFA | RFA | UFA |
| TOTAL ATTAQUANTS : 13 | 26.8 | 46.5% | 57,610,675$ | 40,271,047$ | 6,000,000$ | 0$ | 0$ | 0$ |
| DÉFENSEURS | POS. | STATUT | AGE | CAP% | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Owen Power | D / - | NHL | 27 | 6.7% | 8,350,000$ | 8,350,000$ | UFA | UFA | UFA | UFA |
|
Braden Schneider | D / - | NHL | 28 | 5.2% | 6,500,000$ | 6,500,000$ | UFA | UFA | UFA | UFA |
|
Jake McCabe | D / - | NHL | 36 | 3.6% | 4,513,102$ | UFA | UFA | UFA | UFA | UFA |
|
Sam Rinzel | D / - | NHL | 25 | 3.3% | 4,123,462$ | 4,123,462$ | UFA | UFA | UFA | UFA |
 |
Arber Xhekaj | D / - | NHL | 29 | 2.8% | 3,500,000$ | 3,500,000$ | 3,500,000$ | UFA | UFA | UFA |
|
Brady Cleveland | D / - | NHL | 24 | 1.5% | 1,850,000$ | 1,850,000$ | 1,850,000$ | UFA | UFA | UFA |
 |
Jean Morin | D / - | NHL | 21 | 0.7% | 866,667$ | 866,667$ | RFA | RFA | RFA | UFA |
| TOTAL DÉFENSEURS : 7 | 27.1 | 24.0% | 29,703,231$ | 25,190,129$ | 5,350,000$ | 0$ | 0$ | 0$ |
| GARDIENS | POS. | STATUT | AGE | CAP% | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Stuart Skinner | G / - | NHL | 31 | 5.9% | 7,275,000$ | 7,275,000$ | 7,275,000$ | 7,275,000$ | UFA | UFA |
 |
Alexei Medvedev | G / - | NHL | 22 | 0.9% | 1,100,000$ | 1,100,000$ | 1,100,000$ | RFA | UFA | UFA |
| TOTAL GARDIENS : 2 | 26.5 | 6.8% | 8,375,000$ | 8,375,000$ | 8,375,000$ | 7,275,000$ | 0$ | 0$ |
Cap mort
Retenues de salaire, rachats et contrats enterrés AHL| CAP MORT | POS. | STATUT | AGE | CAP% | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Tanner Jeannot | RW / LW | AHL | 32 | 1.5% | 1,900,000$ | UFA | UFA | UFA | UFA | UFA | ||
|
Anthony Beauvillier | LW / RW | AHL | 32 | 1.4% | 1,750,000$ | 1,750,000$ | UFA | UFA | UFA | UFA | ||
|
Colten Ellis | G / - | AHL | 29 | 1.2% | 1,500,000$ | 1,500,000$ | UFA | UFA | UFA | UFA | ||
|
Emmett Croteau | G / - | AHL | 26 | 0.3% | 400,000$ | 400,000$ | 400,000$ | UFA | UFA | UFA | ||
|
Patrik Hamrla | G / - | AHL | 26 | 0.3% | 332,444$ | UFA | UFA | UFA | UFA | UFA | ||
|
Bokondji Imama | LW / - | AHL | 33 | 0.2% | 250,000$ | 250,000$ | 250,000$ | 250,000$ | 250,000$ | UFA | ||
|
Jay O'Brien | C / - | AHL | 30 | 0.2% | 197,182$ | UFA | UFA | UFA | UFA | UFA | ||
| TOTAL CAP MORT : 7 | 29.7 | 5.1% | 6,329,626$ | 3,900,000$ | 650,000$ | 250,000$ | 250,000$ | 0$ |
Projection financière
Résumé par saison, plafond, plancher et espace libre| Information | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | |
|---|---|---|---|---|---|---|---|
| Statistiques Impact Masse Salariale | Attaquants | 57,610,675$ | 40,271,047$ | 6,000,000$ | 0$ | 0$ | 0$ |
| Défenseurs | 29,703,231$ | 25,190,129$ | 5,350,000$ | 0$ | 0$ | 0$ | |
| Gardiens | 8,375,000$ | 8,375,000$ | 8,375,000$ | 7,275,000$ | 0$ | 0$ | |
| Cap Mort | 6,329,626$ | 3,900,000$ | 650,000$ | 250,000$ | 250,000$ | 0$ | |
| Total | 102,018,532$ | 77,736,176$ | 20,375,000$ | 7,525,000$ | 250,000$ | 0$ | |
| Cap Salariales (Plafond) | 124,000,000$ | 120,000,000$ | 120,500,000$ | 119,500,000$ | 121,000,000$ | 124,000,000$ | |
| Cap Salariales (Plancher) | 86,000,000$ | 89,000,000$ | 90,000,000$ | 92,000,000$ | 95,000,000$ | 97,000,000$ | |
| Libre | 21,981,468$ | 42,263,824$ | 100,125,000$ | 111,975,000$ | 120,750,000$ | 124,000,000$ |
Autres effectifs
AHL, ECHL, juniors, droits et prolongations signées| AUTRE JOUEURS | POS. | STATUT | AGE | CAP% | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| AHL | |||||||||||
|
Tanner Jeannot | RW / LW | AHL | 32 | 2.7% | 3,400,000$ | UFA | UFA | UFA | UFA | UFA |
|
Anthony Beauvillier | LW / RW | AHL | 32 | 2.6% | 3,250,000$ | 3,250,000$ | UFA | UFA | UFA | UFA |
|
Colten Ellis | G / - | AHL | 29 | 2.4% | 3,000,000$ | 3,000,000$ | UFA | UFA | UFA | UFA |
|
Emmett Croteau | G / - | AHL | 26 | 1.5% | 1,900,000$ | 1,900,000$ | 1,900,000$ | UFA | UFA | UFA |
|
Patrik Hamrla | G / - | AHL | 26 | 1.5% | 1,832,444$ | UFA | UFA | UFA | UFA | UFA |
|
Bokondji Imama | LW / - | AHL | 33 | 1.4% | 1,750,000$ | 1,750,000$ | 1,750,000$ | 1,750,000$ | 1,750,000$ | UFA |
|
Jay O'Brien | C / - | AHL | 30 | 1.4% | 1,697,182$ | UFA | UFA | UFA | UFA | UFA |
|
Ryan Suzuki | C / LW | AHL | 28 | 1.0% | 1,300,000$ | 1,300,000$ | UFA | UFA | UFA | UFA |
|
Trey Fix-Wolansky | RW / - | AHL | 30 | 1.0% | 1,300,000$ | 1,300,000$ | 1,300,000$ | 1,300,000$ | UFA | UFA |
|
Riley Kidney | C / - | AHL | 26 | 1.0% | 1,250,000$ | 1,250,000$ | UFA | UFA | UFA | UFA |
|
Joey Keane | D / - | AHL | 30 | 1.0% | 1,250,000$ | 1,250,000$ | UFA | UFA | UFA | UFA |
|
Eetu Liukas | LW / - | AHL | 27 | 0.8% | 975,000$ | 975,000$ | UFA | UFA | UFA | UFA |
|
Spencer Gill | D / - | AHL | 23 | 0.8% | 950,000$ | UFA | UFA | UFA | UFA | UFA |
|
Philippe Pelletier | C / - | AHL | 22 | 0.8% | 950,000$ | 950,000$ | UFA | UFA | UFA | UFA |
|
Chase Stillman | RW / - | AHL | 26 | 0.8% | 950,000$ | 950,000$ | UFA | UFA | UFA | UFA |
|
Lukas Svoboda | D / - | AHL | 22 | 0.8% | 950,000$ | UFA | UFA | UFA | UFA | UFA |
|
Joe Vrbetic | G / - | AHL | 27 | 0.8% | 950,000$ | UFA | UFA | UFA | UFA | UFA |
|
Otto Leskinen | D / - | AHL | 32 | 0.8% | 950,000$ | UFA | UFA | UFA | UFA | UFA |
|
Jett Woo | D / - | AHL | 29 | 0.8% | 950,000$ | UFA | UFA | UFA | UFA | UFA |
|
Olli Juolevi | D / - | AHL | 31 | 0.8% | 950,000$ | UFA | UFA | UFA | UFA | UFA |
|
Carter Savoie | RW / LW | AHL | 28 | 0.7% | 850,000$ | 850,000$ | UFA | UFA | UFA | UFA |
|
Chase Murphy | LW / C | AHL | 22 | 0.7% | 825,000$ | UFA | UFA | UFA | UFA | UFA |
| ECHL | |||||||||||
|
Darrin Shannon | LW / - | ECHL | 19 | 0.8% | 950,000$ | 950,000$ | 950,000$ | UFA | UFA | UFA |
|
Austin Brown | LW / RW | ECHL | 21 | 0.7% | 866,667$ | 866,667$ | UFA | UFA | UFA | UFA |
 |
Rastislav Benak | RW / C | ECHL | 20 | 0.7% | 850,000$ | 850,000$ | UFA | UFA | UFA | UFA |
|
Jukka Marttila | D / - | ECHL | 19 | 0.7% | 850,000$ | 850,000$ | 850,000$ | UFA | UFA | UFA |
|
Radek Nemecek | RW / C | ECHL | 19 | 0.7% | 825,000$ | 825,000$ | 825,000$ | UFA | UFA | UFA |
|
Gleb Volkov | D / - | ECHL | 21 | 0.7% | 825,000$ | 825,000$ | UFA | UFA | UFA | UFA |
| TOTAL AUTRE JOUEURS : 28 | 26.1 | 30.1% | 37,346,293$ | 23,891,667$ | 7,575,000$ | 3,050,000$ | 1,750,000$ | 0$ | |||