Utah Mammoth

Finances Summary

$104.00m | $76.90m

Income
YTD Revenue	Home Games	Avg. per Game	Avg. Attendance
—	—	—	—

Expenses
YTD Expenses	Players Total Salaries	Players Total Avg. Salaries	Special Salary Cap	Coaches Salaries
—	$107,779,000	$107,779,000	-$4,625,000	$3,000,000
Salary Cap per Day	Salary Cap to Date	Players in Salary Cap	Players Out of Cap	Farm Team Salary
$0	—	23	0	$1,063,417

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
—	—	—	—

Team Total Estimate
Est. Season Expenses	Est. Season Salary Cap	Available Cap Space	Over Salary Floor
$0	$0	$846,000	$26,254,000
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$0	$58,375,861	$58,375,861	$0

Delta Centre
	Capacity	Ticket Price	Avg. Attendance	Attendance %
Level 1	6000	$220	—	—
Level 2	5000	$160	—	—
Level 3	4000	$135	—	—
Level 4	3000	$110	—	—
Luxury	1000	$300	—	—
Total/Avg.	19,000	—	—	—

Pro Players Salaries (23)

Player	Age	Yrs	Salary
Nikita KucherovN. Kucherov	33	6	$14,000,000
Leon DraisaitlL. Draisaitl	31	2	$11,729,000
Kirill KaprizovK. Kaprizov	29	3	$9,500,000
Charlie McAvoyC. McAvoy	29	2	$9,500,000
Pierre-Luc DuboisP. Dubois	28	4	$7,250,000
Hampus LindholmH. Lindholm	32	1	$6,500,000
Adin HillA. Hill	30	1	$6,000,000
Cam YorkC. York	25	5	$5,150,000
Kyle PalmieriK. Palmieri	35	1	$4,750,000
Pavel ZachaP. Zacha	29	1	$4,500,000
Jean-Gabriel PageauJ. Pageau	34	2	$4,500,000
Dylan DeMeloD. DeMelo	33	4	$4,100,000
Alex LyonA. Lyon	34	2	$4,000,000
Sean DurziS. Durzi	28	1	$3,250,000
Radek FaksaR. Faksa	32	1	$3,000,000
Victor OlofssonV. Olofsson	31	3	$2,100,000
Nico SturmN. Sturm	31	2	$2,000,000
Connor BrownC. Brown	32	1	$1,250,000
Mattias JanmarkM. Janmark	34	1	$1,200,000
Travis HamonicT. Hamonic	36	1	$1,000,000
Joel KivirantaJ. Kiviranta	30	2	$850,000
Nick CousinsN. Cousins	33	3	$850,000
Mark JankowskiM. Jankowski	32	1	$800,000
23 Contracts	31.3	-	$107,779,000

Farm Players Salaries (11)

Player	Age	Yrs	Salary
Matt SavoieM. Savoie	22	3	$189,000
Adam EngstromA. Engstrom	23	3	$95,000
Angus BoothA. Booth	22	3	$90,250
Elmer SoderblomE. Soderblom	25	2	$90,000
Angus CrookshankA. Crookshank	27	1	$90,000
Leevi MerilainenL. Merilainen	24	2	$90,000
Denton MateychukD. Mateychuk	22	2	$88,667
Lucas JohansenL. Johansen	29	3	$85,000
Dylan McIlrathD. McIlrath	34	2	$85,000
Lucas CionaL. Ciona	23	2	$83,000
Keith PetruzzelliK. Petruzzelli	27	2	$77,500
11 Contracts	25.3	-	$10,634,166

Projections & Commitments

Player	Pos	Age	Contract	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Nikita KucherovN. Kucherov	F	33	6	13.5	$14,000,000	$14,000,000	$14,000,000	$14,000,000	$14,000,000
Leon DraisaitlL. Draisaitl	F	31	2	11.3	$11,729,000	$11,729,000	UFA · age 33
Kirill KaprizovK. Kaprizov	F	29	3	9.1	$9,500,000	$9,500,000	$9,500,000	UFA · age 32
Charlie McAvoyC. McAvoy	D	29	2	9.1	$9,500,000	$9,500,000	UFA · age 31
Pierre-Luc DuboisP. Dubois	F	28	4	7.0	$7,250,000	$7,250,000	$7,250,000	$7,250,000	UFA · age 32
Hampus LindholmH. Lindholm	D	32	1	6.3	$6,500,000	UFA · age 33
Adin HillA. Hill	G	30	1	5.8	$6,000,000	UFA · age 31
Cam YorkC. York	D	25	5	5.0	$5,150,000	$5,150,000	$5,150,000	$5,150,000	$5,150,000
Kyle PalmieriK. Palmieri	F	35	1	4.6	$4,750,000	UFA · age 36
Pavel ZachaP. Zacha	F	29	1	4.3	$4,500,000	UFA · age 30
Jean-Gabriel PageauJ. Pageau	F	34	2	4.3	$4,500,000	$4,500,000	UFA · age 36
Dylan DeMeloD. DeMelo	D	33	4	3.9	$4,100,000	$4,100,000	$4,100,000	$4,100,000	UFA · age 37
Alex LyonA. Lyon	G	34	2	3.8	$4,000,000	$4,000,000	UFA · age 36
Sean DurziS. Durzi	D	28	1	3.1	$3,250,000	UFA · age 29
Radek FaksaR. Faksa	F	32	1	2.9	$3,000,000	UFA · age 33
Victor OlofssonV. Olofsson	F	31	3	2.0	$2,100,000	$2,100,000	$2,100,000	UFA · age 34
Nico SturmN. Sturm	F	31	2	1.9	$2,000,000	$2,000,000	UFA · age 33
Connor BrownC. Brown	F	32	1	1.2	$1,250,000	UFA · age 33
Mattias JanmarkM. Janmark	F	34	1	1.2	$1,200,000	UFA · age 35
Travis HamonicT. Hamonic	D	36	1	1.0	$1,000,000	UFA · age 37
Joel KivirantaJ. Kiviranta	F	30	2	0.8	$850,000	$850,000	UFA · age 32
Nick CousinsN. Cousins	F	33	3	0.8	$850,000	$850,000	$850,000	UFA · age 36
Mark JankowskiM. Jankowski	F	32	1	0.8	$800,000	UFA · age 33
Total: 23 Contracts	—	31.3	—	103.63%	(23) $107,779,000	(13) $75,529,000	(7) $42,950,000	(4) $30,500,000	(2) $19,150,000
Special Salary Cap Value				4.45%	-$4,625,000	—	—	—	—
Estimated Cap Space					$846,000	—	—	—	—

Player	Pos	Age	Contract	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Matt SavoieM. Savoie	F	22	3	1.8	$1,890,000	$1,890,000	$1,890,000	RFA · age 25
Adam EngstromA. Engstrom	D	23	3	0.9	$950,000	$950,000	$950,000	RFA · age 26
Angus BoothA. Booth	D	22	3	0.9	$902,500	$902,500	$902,500	RFA · age 25
Elmer SoderblomE. Soderblom	F	25	2	0.9	$900,000	$900,000	RFA · age 27
Angus CrookshankA. Crookshank	F	27	1	0.9	$900,000	RFA · age 28
Leevi MerilainenL. Merilainen	G	24	2	0.9	$900,000	$900,000	RFA · age 26
Denton MateychukD. Mateychuk	D	22	2	0.9	$886,666	$886,666	RFA · age 24
Lucas JohansenL. Johansen	D	29	3	0.8	$850,000	$850,000	$850,000	UFA · age 32
Dylan McIlrathD. McIlrath	D	34	2	0.8	$850,000	$850,000	UFA · age 36
Lucas CionaL. Ciona	F	23	2	0.8	$830,000	$830,000	RFA · age 25
Keith PetruzzelliK. Petruzzelli	G	27	2	0.7	$775,000	$775,000	UFA · age 29
Total: 11 Contracts	—	25.3	—	0.00%	(11) $10,634,166	(10) $9,734,166	(4) $4,592,500	(0) $0	(0) $0

Note: The salary cap amounts for the current year and the % of salary cap are based on a calculation of the simple salary cap calculation. Since the league's salary cap is based on complex calculation, the results of this analysis could be incorrect by a small margin.

The Current Year Pro Salary Cap: $104,000,000 / Floor: $76.90m

0 Retained

View all →

Type	Player	Retained %	Retained Cap Hit	Acquired By	Date
No active salary retentions for 2026-27.