Finances — Utah Mammoth
DG : François Vallée · Club école : Tucson Roadrunners
Espace disponible
10,908,333$
Après LTIR, cap mort et rachats
Cap utilisé
108,591,667$
Plafond : 119,500,000$
Cap mort
2,600,000$
Retenues + AHL enterré + buyouts
Contrats
36 / 50
Réserve : 45 / 90
Utilisation de la masse salariale
90.9%
NHL : 22/23
AHL : 18
LTIR : 14,400,000$
Blessés : 2
Suspendus : 1
Alignement NHL
Contrats actifs par position, projections et clauses| ATTAQUANTS | POS. | STATUT | AGE | CAP% | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
 |
Macklin Celebrini | C / LW | NHL | 26 | 12.0% | 14,350,000$ | 14,350,000$ | UFA | UFA | UFA | UFA |
|
Darrin Shannon | LW / - | NHL | 23 | 9.5% | 11,325,000$ | 11,325,000$ | 11,325,000$ | UFA | UFA | UFA |
|
Jordan Kyrou | RW / C | NHL | 34 | 8.7% | 10,400,000$ | 10,400,000$ | 10,400,000$ | UFA | UFA | UFA |
 |
Keith Tkachuk | RW / C | NHL | 23 | 8.1% | 9,625,000$ | 9,625,000$ | 9,625,000$ | UFA | UFA | UFA |
|
Caleb Malhotra | C / - | NHL | 24 | 7.4% | 8,850,000$ | 8,850,000$ | UFA | UFA | UFA | UFA |
|
Quentin Musty | LW / RW | NHL | 27 | 6.7% | 8,000,000$ | 8,000,000$ | 8,000,000$ | 8,000,000$ | UFA | UFA |
 |
Philippe Pelletier | C / - | NHL | 25 | 5.2% | 6,225,000$ | 6,225,000$ | 6,225,000$ | UFA | UFA | UFA |
|
Dean Letourneau | C / - | NHL | 27 | 4.3% | 5,125,000$ | 5,125,000$ | UFA | UFA | UFA | UFA |
|
Will Cuylle | RW / LW | NHL | 30 | 3.3% | 4,000,000$ | 4,000,000$ | 4,000,000$ | 4,000,000$ | UFA | UFA |
|
Bokondji Imama | LW / - | NHL | 36 | 1.5% | 1,750,000$ | 1,750,000$ | UFA | UFA | UFA | UFA |
|
Trey Fix-Wolansky | RW / - | NHL | 33 | 1.1% | 1,300,000$ | UFA | UFA | UFA | UFA | UFA |
|
Austin Brown | LW / RW | NHL | 24 | 1.0% | 1,200,000$ | 1,200,000$ | UFA | UFA | UFA | UFA |
 |
Artem Kuznetsov | LW / - | NHL | 21 | 0.7% | 850,000$ | 850,000$ | 850,000$ | RFA | RFA | UFA |
|
Dylan Thomas | RW / C | NHL | 21 | 0.7% | 825,000$ | 825,000$ | 825,000$ | RFA | RFA | UFA |
| TOTAL ATTAQUANTS : 14 | 26.7 | 70.1% | 83,825,000$ | 82,525,000$ | 51,250,000$ | 12,000,000$ | 0$ | 0$ |
| DÉFENSEURS | POS. | STATUT | AGE | CAP% | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Owen Power | D / - | NHL | 30 | 7.1% | 8,500,000$ | 8,500,000$ | 8,500,000$ | UFA | UFA | UFA |
|
Braden Schneider | D / - | NHL | 31 | 5.9% | 7,000,000$ | 7,000,000$ | 7,000,000$ | UFA | UFA | UFA |
|
Sam Rinzel | D / - | NHL | 28 | 5.0% | 5,925,000$ | 5,925,000$ | 5,925,000$ | 5,925,000$ | UFA | UFA |
|
Jean Morin | D / - | NHL | 24 | 2.9% | 3,500,000$ | 3,500,000$ | 3,500,000$ | UFA | UFA | UFA |
 |
Jukka Marttila | D / - | NHL | 23 | 1.7% | 2,000,000$ | 2,000,000$ | RFA | UFA | UFA | UFA |
|
Brody Edwards | D / - | NHL | 21 | 0.7% | 866,667$ | RFA | RFA | RFA | RFA | UFA |
| TOTAL DÉFENSEURS : 6 | 26.2 | 23.3% | 27,791,667$ | 26,925,000$ | 24,925,000$ | 5,925,000$ | 0$ | 0$ |
| GARDIENS | POS. | STATUT | AGE | CAP% | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Stuart Skinner | G / - | NHL | 34 | 6.1% | 7,275,000$ | UFA | UFA | UFA | UFA | UFA |
|
Ville Husso | G / - | NHL | 38 | 1.3% | 1,500,000$ | UFA | UFA | UFA | UFA | UFA |
| TOTAL GARDIENS : 2 | 36.0 | 7.3% | 8,775,000$ | 0$ | 0$ | 0$ | 0$ | 0$ |
Cap mort
Retenues de salaire, rachats et contrats enterrés AHL| CAP MORT | POS. | STATUT | AGE | CAP% | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Jack Devine | RW / - | AHL | 29 | 0.6% | 700,000$ | UFA | UFA | UFA | UFA | UFA | ||
|
Matthew Mania | D / - | AHL | 28 | 0.6% | 700,000$ | UFA | UFA | UFA | UFA | UFA | ||
|
Colten Ellis | G / - | AHL | 32 | 0.4% | 500,000$ | UFA | UFA | UFA | UFA | UFA | ||
|
Brady Cleveland | D / - | AHL | 28 | 0.3% | 400,000$ | 400,000$ | 400,000$ | UFA | UFA | UFA | ||
|
Emmett Croteau | G / - | AHL | 29 | 0.3% | 300,000$ | 300,000$ | UFA | UFA | UFA | UFA | ||
| TOTAL CAP MORT : 5 | 29.2 | 2.2% | 2,600,000$ | 700,000$ | 400,000$ | 0$ | 0$ | 0$ |
Projection financière
Résumé par saison, plafond, plancher et espace libre| Information | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | |
|---|---|---|---|---|---|---|---|
| Statistiques Impact Masse Salariale | Attaquants | 83,825,000$ | 82,525,000$ | 51,250,000$ | 12,000,000$ | 0$ | 0$ |
| Défenseurs | 27,791,667$ | 26,925,000$ | 24,925,000$ | 5,925,000$ | 0$ | 0$ | |
| Gardiens | 8,775,000$ | 0$ | 0$ | 0$ | 0$ | 0$ | |
| Cap Mort | 2,600,000$ | 700,000$ | 400,000$ | 0$ | 0$ | 0$ | |
| Total | 122,991,667$ | 110,150,000$ | 76,575,000$ | 17,925,000$ | 0$ | 0$ | |
| Cap Salariales (Plafond) | 119,500,000$ | 121,000,000$ | 124,000,000$ | 92,500,000$ | 92,500,000$ | 92,500,000$ | |
| Cap Salariales (Plancher) | 92,000,000$ | 95,000,000$ | 97,000,000$ | 69,000,000$ | 69,000,000$ | 69,000,000$ | |
| Libre | -3,491,667$ | 10,850,000$ | 47,425,000$ | 74,575,000$ | 92,500,000$ | 92,500,000$ |
Autres effectifs
AHL, ECHL, juniors, droits et prolongations signées| AUTRE JOUEURS | POS. | STATUT | AGE | CAP% | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| AHL | |||||||||||
|
Colten Ellis | G / - | AHL | 32 | 1.7% | 2,000,000$ | UFA | UFA | UFA | UFA | UFA |
|
Brady Cleveland | D / - | AHL | 28 | 1.6% | 1,900,000$ | 1,900,000$ | 1,900,000$ | UFA | UFA | UFA |
|
Emmett Croteau | G / - | AHL | 29 | 1.5% | 1,800,000$ | 1,800,000$ | UFA | UFA | UFA | UFA |
|
Ryan Suzuki | C / LW | AHL | 31 | 1.1% | 1,300,000$ | 1,300,000$ | UFA | UFA | UFA | UFA |
|
Samuel Poulin | C / LW | AHL | 32 | 1.1% | 1,260,636$ | UFA | UFA | UFA | UFA | UFA |
 |
Lukas Svoboda | D / - | AHL | 25 | 1.0% | 1,200,000$ | 1,200,000$ | UFA | UFA | UFA | UFA |
|
Joey Keane | D / - | AHL | 33 | 0.9% | 1,100,000$ | UFA | UFA | UFA | UFA | UFA |
|
Stepan Holik | C / RW | AHL | 24 | 0.9% | 1,075,000$ | UFA | UFA | UFA | UFA | UFA |
|
Riley Kidney | C / - | AHL | 30 | 0.8% | 1,000,000$ | UFA | UFA | UFA | UFA | UFA |
|
Spencer Gill | D / - | AHL | 26 | 0.8% | 1,000,000$ | UFA | UFA | UFA | UFA | UFA |
|
Eetu Liukas | LW / - | AHL | 30 | 0.8% | 975,000$ | UFA | UFA | UFA | UFA | UFA |
|
Remi Poirier | G / - | AHL | 31 | 0.8% | 950,000$ | 950,000$ | UFA | UFA | UFA | UFA |
|
Chase Stillman | RW / - | AHL | 30 | 0.8% | 950,000$ | UFA | UFA | UFA | UFA | UFA |
 |
Rastislav Benak | RW / C | AHL | 23 | 0.8% | 900,000$ | UFA | UFA | UFA | UFA | UFA |
|
Gleb Volkov | D / - | AHL | 24 | 0.8% | 900,000$ | 900,000$ | UFA | UFA | UFA | UFA |
|
Carter Savoie | LW / RW | AHL | 31 | 0.8% | 900,000$ | UFA | UFA | UFA | UFA | UFA |
 |
Linus Norberg | D / - | AHL | 19 | 0.7% | 866,667$ | 866,667$ | UFA | UFA | UFA | UFA |
|
Eric Richardson | D / - | AHL | 23 | 0.7% | 850,000$ | 850,000$ | UFA | UFA | UFA | UFA |
| ECHL | |||||||||||
|
Jack Devine | RW / - | ECHL | 29 | 1.8% | 2,200,000$ | UFA | UFA | UFA | UFA | UFA |
|
Matthew Mania | D / - | ECHL | 28 | 1.8% | 2,200,000$ | UFA | UFA | UFA | UFA | UFA |
|
Aleksi Laaksonen | RW / LW | ECHL | 19 | 0.7% | 866,667$ | 866,667$ | 866,667$ | UFA | UFA | UFA |
|
Sakari Kallio | LW / RW | ECHL | 21 | 0.7% | 850,000$ | 850,000$ | 850,000$ | UFA | UFA | UFA |
|
Lukas Scott | D / - | ECHL | 27 | 0.5% | 650,000$ | UFA | UFA | UFA | UFA | UFA |
|
Libor Podhajsky | LW / RW | ECHL | 28 | 0.5% | 625,000$ | UFA | UFA | UFA | UFA | UFA |
| JNR | |||||||||||
|
Cody Wood | D / - | JNR | 19 | 0.1% | Droit | Droit | Droit | Droit | UFA | UFA |
|
Nathan Bernier | LW / - | JNR | 19 | 0.1% | Droit | Droit | Droit | Droit | UFA | UFA |
|
Matej Kral | RW / - | JNR | 20 | 0.1% | Droit | Droit | Droit | UFA | UFA | UFA |
 |
Jeremy Robert | D / - | JNR | 20 | 0.1% | Droit | Droit | Droit | UFA | UFA | UFA |
|
Arvid Hellstrom | C / - | JNR | 19 | 0.1% | Droit | Droit | Droit | Droit | UFA | UFA |
| TOTAL AUTRE JOUEURS : 29 | 25.9 | 23.7% | 28,318,970$ | 11,483,334$ | 3,616,667$ | 0$ | 0$ | 0$ | |||