Utah Hockey Club Multi-Year Salary Cap Table

A summary of financial breakdowns for the Utah Hockey Club, including multi-year cap totals, player cap hits & free agents.

Forwards

Full No-Trade

Modified No-Trade

No Movement

Player (14)	Pos	Age	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33
Keller Clayton Keller	C	26	7150000 $7,150,000 8.1%	7150000 $7,150,000 8.1%	7150000 $7,150,000 8.1%	7150000 $7,150,000 7.8%	5 UFA	-10	-10	-10	-10
Schmaltz Nick Schmaltz	C	28	5850000 $5,850,000 6.6%	5850000 $5,850,000 6.6%	5 UFA	-10	-10	-10	-10	-10	-10
Crouse Lawson Crouse	LW	27	4300000 $4,300,000 4.9%	4300000 $4,300,000 4.9%	4300000 $4,300,000 4.9%	5 UFA	-10	-10	-10	-10	-10
Kerfoot Alexander Kerfoot	C	30	3500000 $3,500,000 4.0%	5 UFA	-10	-10	-10	-10	-10	-10	-10
Maccelli Matias Maccelli	LW	24	3425000 $3,425,000 3.9%	3425000 $3,425,000 3.9%	4 RFA	-10	-10	-10	-10	-10	-10
Hayton Barrett Hayton	C	24	2650000 $2,650,000 3.0%	2650000 $2,650,000 3.0%	4 RFA	-10	-10	-10	-10	-10	-10
Bjugstad Nick Bjugstad	C	32	2100000 $2,100,000 2.4%	5 UFA	-10	-10	-10	-10	-10	-10	-10
Stenlund Kevin Stenlund	C	28	2000000 $2,000,000 2.3%	2000000 $2,000,000 2.3%	5 UFA	-10	-10	-10	-10	-10	-10
McBain Jack McBain	C	25	1599999 $1,599,999 1.8%	4 RFA	-10	-10	-10	-10	-10	-10	-10
O'Brien Liam O'Brien	C	30	1000000 $1,000,000 1.1%	1000000 $1,000,000 1.1%	1000000 $1,000,000 1.1%	5 UFA	-10	-10	-10	-10	-10
Cooley Logan Cooley	C	20	950000 $950,000 1.1%	950000 $950,000 1.1%	4 RFA	-10	-10	-10	-10	-10	-10
Guenther Dylan Guenther	RW	21	894167 $894,167 1.0%	7142857 $7,142,857 8.1%	7142857 $7,142,857 8.1%	7142857 $7,142,857 7.8%	7142857 $7,142,857 7.8%	7142857 $7,142,857	7142857 $7,142,857	7142857 $7,142,857	7142857 $7,142,857
Carcone Michael Carcone	RW	28	775000 $775,000 0.9%	5 UFA	-10	-10	-10	-10	-10	-10	-10
Yamamoto Kailer Yamamoto	C	26	775000 $775,000 0.9%	4 RFA	-10	-10	-10	-10	-10	-10	-10

Defensemen

Full No-Trade

Modified No-Trade

No Movement

Player (11)	Pos	Age	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33
Sergachev Mikhail Sergachev	D	26	8500000 $8,500,000 9.7%	8500000 $8,500,000 9.7%	8500000 $8,500,000 9.7%	8500000 $8,500,000 9.2%	8500000 $8,500,000 9.2%	8500000 $8,500,000	8500000 $8,500,000	5 UFA	-10
Weber Shea Weber	D	39	7857143 $7,857,143 8.9%	7857141 $7,857,141 8.9%	5 UFA	-10	-10	-10	-10	-10	-10
Durzi Sean Durzi	D	26	6000000 $6,000,000 6.8%	6000000 $6,000,000 6.8%	6000000 $6,000,000 6.8%	6000000 $6,000,000 6.8%	5 UFA	-10	-10	-10	-10
Marino John Marino	D	27	4400000 $4,400,000 5.0%	4400000 $4,400,000 5.0%	4400000 $4,400,000 5.0%	5 UFA	-10	-10	-10	-10	-10
Cole Ian Cole	D	35	3100000 $3,100,000 3.5%	5 UFA	-10	-10	-10	-10	-10	-10	-10
Maatta Olli Maatta	D	30	2671875 $2,671,875 3.4%	5 UFA	-10	-10	-10	-10	-10	-10	-10
Valimaki Juuso Valimaki	D	26	2000000 $2,000,000 2.3%	2000000 $2,000,000 2.3%	5 UFA	-10	-10	-10	-10	-10	-10
Kesselring Michael Kesselring	D	25	1400000 $1,400,000 1.6%	1400000 $1,400,000 1.6%	4 RFA	-10	-10	-10	-10	-10	-10
Lamoureux Maveric Lamoureux	D	21	870848 $870,848 1.1%	4 RFA	-10	-10	-10	-10	-10	-10	-10
Bortuzzo Robert Bortuzzo	D	35	775000 $775,000 0.9%	5 UFA	-10	-10	-10	-10	-10	-10	-10
Kolyachonok Vladislav Kolyachonok	D	23	775000 $775,000 0.9%	775000 $775,000 0.9%	4 RFA	-10	-10	-10	-10	-10	-10

Goaltenders

Full No-Trade

Modified No-Trade

No Movement

Player (3)	Pos	Age	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33
Vejmelka Karel Vejmelka	G	28	2725000 $2,725,000 3.1%	5 UFA	-10	-10	-10	-10	-10	-10	-10
Ingram Connor Ingram	G	27	1950000 $1,950,000 2.2%	1950000 $1,950,000 2.2%	5 UFA	-10	-10	-10	-10	-10	-10
Stauber Jaxson Stauber	G	25	597328 $597,328 0.9%	4 RFA	-10	-10	-10	-10	-10	-10	-10

Buyout

Player (3)	Pos	Age	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33
Nemeth Patrik Nemeth	D	32	1166667 $1,166,667 1.3%	-10	-10	-10	-10	-10	-10	-10	-10
Kassian Zack Kassian	RW	34	766667 $766,667 0.9%	-10	-10	-10	-10	-10	-10	-10	-10
Ekman-Larsson Oliver Ekman-Larsson	D	33	320000 $320,000 0.4%	650000 $650,000 0.7%	650000 $650,000 0.7%	290000 $290,000 0.3%	290000 $290,000 0.3%	290000 $290,000	290000 $290,000	-10	-10

Minor Buried

Player (2)	Pos	Age	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33
Doan Josh Doan	RW	22	96360 $96,360 1.1%	-10	-10	-10	-10	-10	-10	-10	-10
Koch Patrik Koch	D	28	28252 $28,252 0.9%	-10	-10	-10	-10	-10	-10	-10	-10

Summary

			2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33
Cap Maximum			$88,000,000	$88,000,000	$88,000,000	$88,000,000	$88,000,000
Overage
Active Cap			$60,384,217	$68,274,998	$38,492,857	$28,792,857	$15,642,857	$15,642,857	$15,642,857	$7,142,857	$7,142,857
Injured Cap			$20,207,143
Dead Cap			$2,253,334	$650,000	$650,000	$290,000	$290,000	$290,000	$290,000
Retained Cap
Total Cap			$82,969,306	$69,789,998	$39,142,857	$29,082,857	$15,932,857	$15,932,857	$15,932,857	$7,142,857	$7,142,857
Cap Space			$5,030,694	$18,210,002	$48,857,143	$58,917,143	$72,067,143

Potential Bonuses			$4,695,000	$4,615,000	$1,115,000

Active Contracts			24 / 23	18 / 23	7 / 23	4 / 23	2 / 23	2 / 23	2 / 23	1 / 23	1 / 23
Retained Salaries			0 / 3	0 / 3	0 / 3	0 / 3	0 / 3	0 / 3	0 / 3	0 / 3	0 / 3
Standard Contracts			54 / 50	34 / 50	17 / 50	5 / 50	3 / 50	3 / 50	3 / 50	1 / 50	1 / 50

Positional Summary

			2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33
Forwards			$36,969,166	$34,467,857	$19,592,857	$14,292,857	$7,142,857	$7,142,857	$7,142,857	$7,142,857	$7,142,857
Defensemen			$38,349,866	$30,932,141	$18,900,000	$14,500,000	$8,500,000	$8,500,000	$8,500,000
Goaltenders			$5,272,328	$1,950,000

Minors

Forwards

Player (15)	Pos	Age	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33
Iginla Tij Iginla	C		975000 $975,000	975000 $975,000	975000 $975,000	4 RFA	0	0	0	0	0
Beaudoin Cole Beaudoin	C		975000 $975,000	975000 $975,000	975000 $975,000	4 RFA	0	0	0	0	0
Doan Josh Doan	RW	22	925000 $925,000	925000 $925,000	4 RFA	0	0	0	0	0	0
Lutz Julian Lutz	LW	20	923333 $923,333	923333 $923,333	923333 $923,333	4 RFA	0	0	0	0	0
Raty Aku Raty	C	23	896250 $896,250	4 RFA	0	0	0	0	0	0	0
Matikka Miko Matikka	RW	21	870000 $870,000	870000 $870,000	870000 $870,000	4 RFA	0	0	0	0	0
Nordh Noel Nordh	LW	20	865000 $865,000	865000 $865,000	865000 $865,000	4 RFA	0	0	0	0	0
Lipkin Sam Lipkin	LW	22	851667 $851,667	851667 $851,667	851667 $851,667	4 RFA	0	0	0	0	0
Barron Travis Barron	LW	26	775000 $775,000	4 RFA	0	0	0	0	0	0	0
Kelemen Milos Kelemen	RW	25	775000 $775,000	4 RFA	0	0	0	0	0	0	0
Sokolov Egor Sokolov	LW	24	775000 $775,000	5 UFA	0	0	0	0	0	0	0
Agozzino Andrew Agozzino	LW	32	775000 $775,000	775000 $775,000	5 UFA	0	0	0	0	0	0
Douglas Curtis Douglas	C	24	775000 $775,000	775000 $775,000	4 RFA	0	0	0	0	0	0
McCartney Ben McCartney	LW	23	100000 $100,000	4 RFA	0	0	0	0	0	0	0
Allard Owen Allard	C		0	0	0	4 RFA	0	0	0	0	0

Defensemen

Player (6)	Pos	Age	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33
Duda Artyom Duda	D	20	950000 $950,000	950000 $950,000	950000 $950,000	4 RFA	0	0	0	0	0
Szuber Maksymilian Szuber	D	22	859167 $859,167	859167 $859,167	4 RFA	0	0	0	0	0	0
Onyrbuchi Montana Onyrbuchi	D	24	825000 $825,000	4 RFA	0	0	0	0	0	0	0
Koch Patrik Koch	D	28	775000 $775,000	5 UFA	0	0	0	0	0	0	0
Connauton Kevin Connauton	D	34	775000 $775,000	775000 $775,000	5 UFA	0	0	0	0	0	0
Goldsmith Terrell Goldsmith	D	19	0	0	0	4 RFA	0	0	0	0	0

Goaltenders

Player (2)	Pos	Age	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33
Thornton Anson Thornton	G	21	795556 $795,556	795556 $795,556	4 RFA	0	0	0	0	0	0
Villalta Matt Villalta	G	25	775000 $775,000	775000 $775,000	4 RFA	0	0	0	0	0	0

Copied!

Table has been copied!