Vegas Golden Knights

PROJECTED CAP HIT : $50,549,042

PROJECTED CAP SPACE : $24,450,958

FORWARDS (17 - $26,637,500)

TERMS

POS

STATUS

AGE

2017-18

2018-19

2019-20

2020-21

2021-22

2022-23

2023-24

Smith, Reilly

RW, RW

NHL

26

$5,000,000$6,000,000$0$1,000,000

$5,000,000$6,000,000$0$1,000,000M-NTC

$5,000,000$5,000,000$0$0M-NTC

$5,000,000$3,500,000$0$0M-NTC

$5,000,000$4,500,000$0$1,000,000

UFA

Neal, James

M-NTC

LW, LW

NHL

29

$5,000,000$5,000,000$0$0M-NTC

UFA

Cammalleri, Mike

35+

LW, C

NHL

35

$1,000,000$1,000,000$200,000$0

UFA

Desharnais, David

C

NHL

30

$1,000,000$1,000,000$0$0

UFA

Hansen, Jannik

M-NTC

RW

NHL

31

$2,000,000$2,400,000$0$500,000M-NTC

UFA

Yakupov, Nail

RW, LW

NHL

23

$875,000$875,000$0$0

RFA

Strome, Ryan

C, C

NHL

23

$2,500,000$3,000,000$0$0

RFA

Hayes, Jimmy

RW

NHL

27

$700,000$700,000$0$0

UFA

Grabner, Michael

RW, RW

NHL

29

$1,650,000$1,650,000$0$0

UFA

Bellemare, Pierre-Édouard

LW, LW

NHL

32

$1,450,000$1,450,000$0$0

$1,450,000$1,450,000$0$0

UFA

Armia, Joel

RW, LW

NHL

24

$925,000$975,000$0$0

RFA

Duclair, Anthony

LW, RW

NHL

21

$1,200,000$1,200,000$0$0

RFA

Dzingel, Ryan

C, RW, C

NHL

25

$1,800,000$1,500,000$0$0

$1,800,000$2,100,000$0$0

RFA

Leivo, Josh

LW, LW

NHL

24

$612,500$650,000$0$0

RFA

Shore, Nick

C

NHL

24

$925,000$925,000$0$0

RFA

Kristo, Danny

RW

Minor

27

Nichushkin, Valeri

RW, LW

NHL

22

Roster created at CapFriendly.com | Follow on Twitter @capfriendly

DEFENSE (10 - $20,511,542)		TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
Vatanen, Sami			LD/RD	NHL	26	$2,437,500$2,500,000$0$0	$2,437,500$2,500,000$0$0	$2,437,500$2,250,000$0$0	UFA
Brodin, Jonas			LD	NHL	23	$4,166,667$4,500,000$0$0	$4,166,667$5,750,000$0$0	$4,166,667$4,750,000$0$0	$4,166,667$3,500,000$0$0NMC	UFA
Emelin, Alexei		M-NTC	LD	NHL	31	$2,982,375$3,200,598$0$0M-NTC	UFA
Stone, Michael			RD	NHL	27
Sbisa, Luca			LD	NHL	27	$3,600,000$4,000,000$0$1,000,000	UFA
Sustr, Andrej			RD	NHL	26	$1,950,000$1,950,000$0$0	RFA
Pokka, Ville			RD	Minor	23		RFA
Dumoulin, Brian			LD	NHL	25	$4,100,000$4,100,000$0$0	$4,100,000$4,100,000$0$0	$4,100,000$4,100,000$0$0M-NTC	$4,100,000$4,100,000$0$0M-NTC	$4,100,000$4,100,000$0$0M-NTC	$4,100,000$4,100,000$0$0M-NTC	RFA
Falk, Justin			LD	NHL	28	$650,000$650,000$0$0	UFA
Sproul, Ryan			RD	NHL	24	$625,000$650,000$0$0	RFA
GOALIES (3 - $3,400,000)		TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
Pickard, Calvin			G	NHL	25	$1,000,000$1,075,000$0$0	RFA
Grubauer, Philipp			G	NHL	25	$1,500,000$1,500,000$0$0	RFA
Korpisalo, Joonas			G	NHL	23	$900,000$700,000$0$0	$900,000$1,100,000$0$0	RFA
Statistics		STANDARD PLAYER CONTRACTS				27	7	4	3	2	1
		SALARY CAP				$75,000,000	$79,500,000	$81,500,000	$81,500,000	$81,500,000	$82,500,000	$83,500,000
		PROJECTED CAP HIT				$50,549,042	$19,854,167	$15,704,167	$13,266,667	$9,100,000	$4,100,000	$0
		PROJECTED CAP SPACE				$24,450,958	$59,645,833	$65,795,833	$68,233,333	$72,400,000	$78,400,000	$83,500,000
		ESTIMATED SALARY EXPENDITURE				$53,350,598	$23,000,000	$16,100,000	$11,100,000	$8,600,000	$4,100,000	$0
		POTENTIAL PERFORMANCE BONUSES				-$200,000	$0	$0	$0	$0	$0	$0

Legend

Waivers-Exempt Slide Candidate Injured Unconfirmed Info SPC Exempt Potential Perf. Bonuses Unrestricted Free Agent Restricted Free Agent 123 Two-way 35+ 35+ Contract NMC No Move Clause NTC No Trade Clause ELC Entry-Level Contract RS Retained Salary Transaction