Scores
Ultimate NHL
← Finance

VEGAS GOLDEN KNIGHTS

T-Mobile Arena · popularity 100 · attendance 75%

Total Salaries$76,900,000Retains & Buyouts$-3,350,000Actual Cap Hit$73,550,000Actual Cap Space$12,350,000Projected Cap Hit$86,357,407Projected Cap Space (3/84 GP)$12,807,407Cap StatusCompliant ✓Bank Account$40,650,651
Income (tickets)
Actual$3,397,080
Projected$71,338,680
Expenses (salaries)
Actual$2,746,429
Projected$76,900,000
Result
Projected result$-5,561,320
Proj. bank$44,438,680
▲ Upper limit: $85,900,000 · ▼ Lower limit: $51,500,000

NHL Roster (20)

PlayerPosAgeCap Hit2026-272027-282028-292029-302030-312031-322032-332033-34
William NylanderLW/RW30$9,200,000$9,200,000$9,200,000$9,200,000UFA
Devon ToewsD32$7,500,000$7,500,000UFA
Erik Karlsson ''C'' (NTC)D36$7,500,000$7,500,000$7,500,000UFA
Mathew BarzalC/RW29$7,100,000$7,100,000$7,100,000UFA
Brady SkjeiD32$6,000,000$6,000,000$6,000,000UFA
Sean MonahanC31$5,000,000$5,000,000$5,000,000UFA
Jamie BennC/LW36$4,300,000$4,300,000$4,300,000$4,300,000UFA
Kevin BahlD26$3,300,000$3,300,000$3,300,000$3,300,000$3,300,000UFA
Nick PaulC/LW31$3,300,000$3,300,000$3,300,000UFA
Vasily PodkolzinLW/RW25$3,000,000$3,000,000$3,000,000UFA
Louis CrevierD25$2,800,000$2,800,000$2,800,000UFA
Bobby McMannC30$2,500,000$2,500,000UFA
Simon BenoitD27$2,000,000$2,000,000$2,000,000$2,000,000UFA
Luke KuninC/LW/RW28$1,200,000$1,200,000$1,200,000UFA
Alex Barre-Boulet ''C''C/LW/RW29$900,000$900,000UFA
Ivan Miroshnichenko ''A''LW22$900,000$900,000RFA
Trey Fix-WolanskyRW27$900,000$900,000UFA
Oliver WahlstromRW26RFA
Ilya SorokinG30$7,000,000$7,000,000$7,000,000$7,000,000$7,000,000UFA
Charlie LindgrenG32$2,500,000$2,500,000$2,500,000$2,500,000UFA

Farm Roster (16)

PlayerPosAgeCap Hit2026-272027-282028-292029-302030-312031-322032-332033-34
Maveric Lamoureux (R)D22$900,000$900,000$900,000RFA
Joshua RoyRW22$800,000$800,000RFA
Sam PoulinLW/RW25$100,000$100,000$100,000$100,000$100,000UFA
Sasha PastujovLW/RW23$100,000$100,000$100,000$100,000$100,000UFA
Carson Rehkopf (R)LW21$100,000$100,000$100,000$100,000$100,000RFA
Corson CeulemansD23$100,000$100,000$100,000$100,000$100,000UFA
Ty Nelson (R)D22$100,000$100,000$100,000$100,000$100,000RFA
Marc Del GaizoD26RFA
David GustafssonC26RFA
Samuel BolducD25RFA
Yegor AfanasyevLW25RFA
Joel BlomqvistG24$800,000$800,000RFA
Kevin MandoleseG25$100,000$100,000$100,000$100,000$100,000UFA
Amir MiftakhovG26$100,000$100,000$100,000$100,000$100,000UFA
Calle ClangG24$100,000$100,000$100,000$100,000$100,000UFA
Jakub SkarekG26$100,000$100,000$100,000$100,000$100,000UFA