UTA Finances

$104.00m / $76.90m

These numbers are re-calculated by the STHS on every sim update. For real-time cap figures (ex: after a roster change), refer to the Cap Detail tab.

Income
YTD Revenue	Home Games	Avg. per Game	Avg. Attendance
$2,528,817	1 played / 40 rem.	$2,528,817	57.84%

Expenses
YTD Expenses	Players Total Salaries	Players Total Cap	Special Salary Cap	Coaches Salaries
$8,377,726	$107,705,666	$107,705,666	-$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
$582,193	$8,150,702	22	0	$995,250

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
171	$598,409	$102,327,939	$103,681,497

Team Total Estimate
Est. Season Expenses	Est. Season Salary Cap	Available Cap Space	Over Salary Floor
$112,300,821	$103,080,705	$919,295	$26,180,705
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$109,045,874	$53,560,916	$56,120,914	$2,559,998

Delta Centre
	Capacity	Ticket Price	Avg. Attendance	Attendance %
Level 1	6000	$220	3,343	55.7%
Level 2	5000	$160	2,839	56.8%
Level 3	4000	$135	2,391	59.8%
Level 4	3000	$110	1,504	50.1%
Luxury	3000	$300	2,070	69.0%
Total/Avg.	21,000	—	12,147	57.8%

Pro Players Salaries (22)

Player	Age	Yrs	Salary	Remaining
Nikita KucherovN. Kucherov	33	6	$14,000,000	$12,940,541
Leon DraisaitlL. Draisaitl	31	2	$11,729,000	$10,841,400
Kirill KaprizovK. Kaprizov	29	3	$9,500,000	$8,781,081
Charlie McAvoyC. McAvoy	29	2	$9,500,000	$8,781,081
Pierre-Luc DuboisPL Dubois	28	4	$7,250,000	$6,701,351
Hampus LindholmH. Lindholm	32	1	$6,500,000	$6,008,108
Adin HillA. Hill	30	1	$6,000,000	$5,545,946
Cam YorkC. York	25	5	$5,150,000	$4,760,270
Kyle PalmieriK. Palmieri	35	1	$4,750,000	$4,390,541
Pavel ZachaP. Zacha	29	1	$4,500,000	$4,159,459
Jean-Gabriel PageauJG Pageau	34	2	$4,500,000	$4,159,459
Dylan DeMeloD. DeMelo	33	4	$4,100,000	$3,789,730
Alex LyonA. Lyon	34	2	$4,000,000	$3,697,297
Sean DurziS. Durzi	28	1	$3,250,000	$3,004,054
Radek FaksaR. Faksa	32	1	$3,000,000	$2,772,973
Victor OlofssonV. Olofsson	31	3	$2,100,000	$1,941,081
Nico SturmN. Sturm	31	2	$2,000,000	$1,848,649
Matt SavoieM. Savoie	22	3	$1,890,000	$1,746,973
Connor BrownC. Brown	32	1	$1,250,000	$1,155,405
Travis HamonicT. Hamonic	36	1	$1,000,000	$924,324
Denton MateychukD. Mateychuk	22	2	$886,666	$819,567
Mark JankowskiM. Jankowski	32	1	$850,000	$785,676
22 Contracts	30.4	-	$107,705,666	$99,554,966
Coach: Kris Knoblauch	47	1	$3,000,000	-

Farm Players Salaries (11)

Player	Age	Yrs	Salary	Remaining
Mattias JanmarkM. Janmark	34	1	$120,000	$1,121,495
Adam EngstromA. Engstrom	23	3	$95,000	$887,850
Angus BoothA. Booth	22	3	$90,250	$843,458
Angus CrookshankA. Crookshank	27	1	$90,000	$841,121
Leevi MerilainenL. Merilainen	24	2	$90,000	$841,121
Lucas CionaL. Ciona	23	2	$85,000	$794,393
Joel KivirantaJ. Kiviranta	30	2	$85,000	$794,393
Lucas JohansenL. Johansen	29	3	$85,000	$794,393
Dylan McIlrathD. McIlrath	34	2	$85,000	$794,393
Nick CousinsN. Cousins	33	3	$85,000	$794,393
Keith PetruzzelliK. Petruzzelli	27	2	$85,000	$794,393
11 Contracts	27.8	-	$9,952,500	$9,301,403
Farm Coach: Jeff Halpern	50	2	$600,000	-

Projections & Commitments

Player	Pos	Age	Yrs	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 · 33y
Kirill KaprizovK. Kaprizov	F	29	3	9.1	$9,500,000	$9,500,000	$9,500,000	UFA · 32y
Charlie McAvoyC. McAvoy	D	29	2	9.1	$9,500,000	$9,500,000	UFA · 31y
Pierre-Luc DuboisPL Dubois	F	28	4	7.0	$7,250,000	$7,250,000	$7,250,000	$7,250,000	UFA · 32y
Hampus LindholmH. Lindholm	D	32	1	6.3	$6,500,000	UFA · 33y
Adin HillA. Hill	G	30	1	5.8	$6,000,000	UFA · 31y
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 · 36y
Pavel ZachaP. Zacha	F	29	1	4.3	$4,500,000	UFA · 30y
Jean-Gabriel PageauJG Pageau	F	34	2	4.3	$4,500,000	$4,500,000	UFA · 36y
Dylan DeMeloD. DeMelo	D	33	4	3.9	$4,100,000	$4,100,000	$4,100,000	$4,100,000	UFA · 37y
Alex LyonA. Lyon	G	34	2	3.8	$4,000,000	$4,000,000	UFA · 36y
Sean DurziS. Durzi	D	28	1	3.1	$3,250,000	UFA · 29y
Radek FaksaR. Faksa	F	32	1	2.9	$3,000,000	UFA · 33y
Victor OlofssonV. Olofsson	F	31	3	2.0	$2,100,000	$2,100,000	$2,100,000	UFA · 34y
Nico SturmN. Sturm	F	31	2	1.9	$2,000,000	$2,000,000	UFA · 33y
Matt SavoieM. Savoie	F	22	3	1.8	$1,890,000	$1,890,000	$1,890,000	RFA · 25y
Connor BrownC. Brown	F	32	1	1.2	$1,250,000	UFA · 33y
Travis HamonicT. Hamonic	D	36	1	1.0	$1,000,000	UFA · 37y
Denton MateychukD. Mateychuk	D	22	2	0.9	$886,666	$886,666	RFA · 24y
Mark JankowskiM. Jankowski	F	32	1	0.8	$850,000	UFA · 33y
Total: 22	—	30.4	—	103.6%	22 $107,705,666	13 $76,605,666	7 $43,990,000	4 $30,500,000	2 $19,150,000
Special Salary Cap Value				4.45%	-$4,625,000
Estimated Cap Space					$919,295
Est. Above $76.90m Floor					$26,180,705

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Mattias JanmarkM. Janmark	F	34	1	1.2	$1,200,000	UFA · 35y
Adam EngstromA. Engstrom	D	23	3	0.9	$950,000	$950,000	$950,000	RFA · 26y
Angus BoothA. Booth	D	22	3	0.9	$902,500	$902,500	$902,500	RFA · 25y
Angus CrookshankA. Crookshank	F	27	1	0.9	$900,000	RFA · 28y
Leevi MerilainenL. Merilainen	G	24	2	0.9	$900,000	$900,000	RFA · 26y
Lucas CionaL. Ciona	F	23	2	0.8	$850,000	$850,000	RFA · 25y
Joel KivirantaJ. Kiviranta	F	30	2	0.8	$850,000	$850,000	UFA · 32y
Lucas JohansenL. Johansen	D	29	3	0.8	$850,000	$850,000	$850,000	UFA · 32y
Dylan McIlrathD. McIlrath	D	34	2	0.8	$850,000	$850,000	UFA · 36y
Nick CousinsN. Cousins	F	33	3	0.8	$850,000	$850,000	$850,000	UFA · 36y
Keith PetruzzelliK. Petruzzelli	G	27	2	0.8	$850,000	$850,000	UFA · 29y
Total: 11	—	27.8	—	0.0%	11 $9,952,500	9 $7,852,500	4 $3,552,500	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.

Salary Retentions (2)

View all →

Type	Player	Retained Cap Hit	Retained %	Trade Partner	Date
Acquired	Kyle Palmieri	-$2,375,000	50%	NYI	Jul 15, 2026
Acquired	Pavel Zacha	-$2,250,000	50%	WSH	Jul 15, 2026
Net Retained Cap		-$4,625,000