Vegas Golden Knights
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 |
| — | $108,416,667 | $108,416,667 | -$4,250,000 | $3,000,000 |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Players Out of Cap | Farm Team Salary |
| $0 | — | 20 | 0 | $1,373,833 |
| 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 | -$166,667 | $27,266,667 |
| Est. Season Revenue | Current Bank Account | Proj. Bank Account | Balance |
| $0 | $100,534,023 | $100,534,023 | $0 |
| T-Mobile Arena | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $172 | — | — | |
| Level 2 | 5000 | $125 | — | — | |
| Level 3 | 4000 | $98 | — | — | |
| Level 4 | 3000 | $73 | — | — | |
| Luxury | 1000 | $255 | — | — | |
| Total/Avg. | 19,000 | — | — | — | |
Pro Players Salaries (20)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 31 | 5 | $13,250,000 | |
| 28 | 5 | $10,000,000 | |
| 25 | 2 | $9,500,000 | |
| 27 | 4 | $9,000,000 | |
| 26 | 5 | $8,000,000 | |
| 28 | 4 | $6,900,000 | |
| 32 | 3 | $6,500,000 | |
| 30 | 4 | $5,500,000 | |
| 25 | 2 | $5,000,000 | |
| 37 | 2 | $5,000,000 | |
| 26 | 1 | $5,000,000 | |
| 34 | 3 | $5,000,000 | |
| 33 | 3 | $5,000,000 | |
| 25 | 1 | $5,000,000 | |
| 25 | 1 | $2,500,000 | |
| 34 | 3 | $2,500,000 | |
| 28 | 1 | $1,500,000 | |
| 24 | 1 | $1,491,667 | |
| 19 | 3 | $975,000 | |
| 30 | 1 | $800,000 | |
| 20 Contracts | 28.4 | - | $108,416,667 |
Farm Players Salaries (15)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 22 | 1 | $191,833 | |
| 30 | 1 | $95,000 | |
| 22 | 2 | $88,667 | |
| 26 | 4 | $85,000 | |
| 27 | 4 | $85,000 | |
| 25 | 4 | $85,000 | |
| 27 | 4 | $85,000 | |
| 25 | 4 | $85,000 | |
| 26 | 4 | $85,000 | |
| 26 | 4 | $85,000 | |
| 24 | 2 | $85,000 | |
| 27 | 3 | $85,000 | |
| 26 | 1 | $78,333 | |
| 29 | 1 | $77,500 | |
| 27 | 1 | $77,500 | |
| 15 Contracts | 25.9 | - | $13,738,333 |
Projections & Commitments
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 31 | 5 | 12.7 | $13,250,000 | $13,250,000 | $13,250,000 | $13,250,000 | $13,250,000 | |
| D | 28 | 5 | 9.6 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | |
| D | 25 | 2 | 9.1 | $9,500,000 | $9,500,000 | RFA · age 27 | |||
| F | 27 | 4 | 8.7 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | UFA · age 31 | |
| D | 26 | 5 | 7.7 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | |
| F | 28 | 4 | 6.6 | $6,900,000 | $6,900,000 | $6,900,000 | $6,900,000 | UFA · age 32 | |
| D | 32 | 3 | 6.3 | $6,500,000 | $6,500,000 | $6,500,000 | UFA · age 35 | ||
| G | 30 | 4 | 5.3 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA · age 34 | |
| F | 25 | 2 | 4.8 | $5,000,000 | $5,000,000 | RFA · age 27 | |||
| D | 37 | 2 | 4.8 | $5,000,000 | $5,000,000 | UFA · age 39 | |||
| F | 26 | 1 | 4.8 | $5,000,000 | RFA · age 27 | ||||
| F | 34 | 3 | 4.8 | $5,000,000 | $5,000,000 | $5,000,000 | UFA · age 37 | ||
| F | 33 | 3 | 4.8 | $5,000,000 | $5,000,000 | $5,000,000 | UFA · age 36 | ||
| G | 25 | 1 | 4.8 | $5,000,000 | RFA · age 26 | ||||
| F | 25 | 1 | 2.4 | $2,500,000 | RFA · age 26 | ||||
| D | 34 | 3 | 2.4 | $2,500,000 | $2,500,000 | $2,500,000 | UFA · age 37 | ||
| F | 28 | 1 | 1.4 | $1,500,000 | UFA · age 29 | ||||
| F | 24 | 1 | 1.4 | $1,491,667 | RFA · age 25 | ||||
| F | 19 | 3 | 0.9 | $975,000 | $975,000 | $975,000 | RFA · age 22 | ||
| F | 30 | 1 | 0.8 | $800,000 | UFA · age 31 | ||||
| Total: 20 Contracts | — | 28.4 | — | 104.25% | (20) $108,416,667 | (14) $92,125,000 | (11) $72,625,000 | (6) $52,650,000 | (3) $31,250,000 |
| Special Salary Cap Value | 4.09% | -$4,250,000 | — | — | — | — | |||
| Estimated Cap Space | -$166,667 | — | — | — | — | ||||
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| D | 22 | 1 | 1.8 | $1,918,333 | RFA · age 23 | ||||
| F | 30 | 1 | 0.9 | $950,000 | UFA · age 31 | ||||
| D | 22 | 2 | 0.9 | $886,667 | $886,667 | RFA · age 24 | |||
| F | 26 | 4 | 0.8 | $850,000 | $850,000 | $850,000 | $850,000 | UFA · age 30 | |
| F | 27 | 4 | 0.8 | $850,000 | $850,000 | $850,000 | $850,000 | UFA · age 31 | |
| F | 25 | 4 | 0.8 | $850,000 | $850,000 | $850,000 | $850,000 | UFA · age 29 | |
| F | 27 | 4 | 0.8 | $850,000 | $850,000 | $850,000 | $850,000 | UFA · age 31 | |
| F | 25 | 4 | 0.8 | $850,000 | $850,000 | $850,000 | $850,000 | UFA · age 29 | |
| D | 26 | 4 | 0.8 | $850,000 | $850,000 | $850,000 | $850,000 | UFA · age 30 | |
| D | 26 | 4 | 0.8 | $850,000 | $850,000 | $850,000 | $850,000 | UFA · age 30 | |
| D | 24 | 2 | 0.8 | $850,000 | $850,000 | RFA · age 26 | |||
| F | 27 | 3 | 0.8 | $850,000 | $850,000 | $850,000 | UFA · age 30 | ||
| D | 26 | 1 | 0.8 | $783,333 | RFA · age 27 | ||||
| G | 29 | 1 | 0.7 | $775,000 | UFA · age 30 | ||||
| G | 27 | 1 | 0.7 | $775,000 | RFA · age 28 | ||||
| Total: 15 Contracts | — | 25.9 | — | 0.00% | (15) $13,738,333 | (10) $8,536,667 | (8) $6,800,000 | (7) $5,950,000 | (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. | |||||