Vegas Golden Knights

PROJECTED CAP HIT : $108,943,660

PROJECTED CAP SPACE : -$33,943,660

FORWARDS (16 - $56,857,306)		TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
MacKinnon, Nathan			C	NHL	21	$6,300,000$5,750,000$0$0	$6,300,000$6,750,000$0$0	$6,300,000$6,750,000$0$0	$6,300,000$6,150,000$0$0M-NTC	$6,300,000$6,850,000$0$0M-NTC	$6,300,000$6,850,000$0$0NMC	UFA
Kucherov, Nikita			RW	NHL	24	$4,766,667$4,500,000$0$0	$4,766,667$5,550,000$0$0	RFA
Zuccarello, Mats			RW, LW	NHL	29	$3,150,000$3,150,000$0$0	$3,150,000$3,150,000$0$0	UFA
Rakell, Rickard			C, LW	NHL	24	$2,463,139$2,470,000$0$0	$2,463,139$2,470,000$0$0	$2,463,139$2,470,000$0$0	$2,463,139$2,470,000$0$0	$2,463,139$2,470,000$0$0	UFA
Berglund, Patrik		NTC	C, LW	NHL	29	$3,850,000$4,700,000$0$0NTC	$3,850,000$4,700,000$0$0M-NTC	$3,850,000$4,500,000$0$0M-NTC	$3,850,000$2,900,000$0$0M-NTC	$3,850,000$2,450,000$0$0M-NTC	UFA
Bailey, Josh			LW, LW, C	NHL	27	$3,300,000$4,000,000$0$0	UFA
Karlsson, William			C	NHL	24	$1,000,000$1,000,000$0$0	RFA
Pastrnak, David			RW	NHL	21	$6,666,667$8,000,000$0$4,000,000	$6,666,667$8,000,000$0$0	$6,666,667$6,800,000$0$0	$6,666,667$4,000,000$0$1,000,000	$6,666,667$6,800,000$0$0M-NTC, NMC	$6,666,667$6,400,000$0$2,000,000M-NTC, NMC	RFA
Draisaitl, Leon			C, LW	NHL	21	$8,500,000$9,000,000$0$0	$8,500,000$9,000,000$0$0	$8,500,000$9,000,000$0$0	$8,500,000$9,000,000$0$7,000,000	$8,500,000$8,000,000$0$0	$8,500,000$8,000,000$0$7,000,000M-NTC, NMC	$8,500,000$8,000,000$0$0M-NTC, NMC
Danault, Phillip			C	NHL	24	$912,500$950,000$0$0	RFA
Horvat, Bo			C	NHL	22	$4,125,000$4,875,000$0$0	$4,125,000$5,250,000$0$0	$4,125,000$4,331,250$0$0	$4,125,000$2,625,000$0$0	$4,125,000$4,331,250$0$0	$4,125,000$3,337,500$0$0	RFA
Teräväinen, Teuvo			C, RW	NHL	22	$2,860,000$2,860,000$0$0	$2,860,000$2,860,000$0$0	RFA
Mantha, Anthony		ELC	RW, RW	NHL	22	$863,333$832,500$0$0	RFA
Ferland, Micheal			LW, RW	NHL	25	$1,750,000$1,700,000$0$0	$1,750,000$1,800,000$0$0	RFA
Brown, Connor			RW, LW	NHL	23	$2,100,000$2,100,000$0$500,000	$2,100,000$2,100,000$0$500,000	$2,100,000$2,100,000$0$500,000	RFA
Arvidsson, Viktor			LW, LW	NHL	24	$4,250,000$4,250,000$0$0	$4,250,000$4,250,000$0$0	$4,250,000$4,250,000$0$0	$4,250,000$4,250,000$0$0	$4,250,000$4,250,000$0$0	$4,250,000$4,250,000$0$0	$4,250,000$4,250,000$0$0

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

DEFENSE (10 - $39,336,354)		TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
Doughty, Drew			RD	NHL	27	$7,000,000$7,600,000$0$0	$7,000,000$7,650,000$0$0NMC	UFA
Karlsson, Erik		M-NTC	RD	NHL	27	$6,500,000$7,000,000$0$0M-NTC	$6,500,000$7,500,000$0$0M-NTC	UFA
Burns, Brent		M-NTC	RD	NHL	32	$5,280,000$6,600,000$0$7,000,000M-NTC	$5,280,000$6,600,000$0$6,000,000M-NTC	$5,280,000$6,600,000$0$5,000,000M-NTC	$5,280,000$6,600,000$0$8,000,000M-NTC	$5,280,000$4,950,000$0$3,500,000M-NTC	$5,280,000$4,290,000$0$3,500,000M-NTC	$5,280,000$3,300,000$0$2,000,000M-NTC
McCabe, Jake			LD/RD	NHL	23	$1,600,000$1,775,000$0$0	$1,600,000$1,775,000$0$0	RFA
Connauton, Kevin			LD/RD	NHL	27	$1,000,000$1,050,000$0$0	UFA
Ekblad, Aaron			RD	NHL	21	$7,500,000$9,000,000$0$5,000,000	$7,500,000$7,000,000$0$3,000,000	$7,500,000$9,000,000$0$4,000,000	$7,500,000$6,000,000$0$4,000,000	$7,500,000$9,000,000$0$3,000,000NMC	$7,500,000$6,000,000$0$4,000,000NMC	$7,500,000$7,000,000$0$3,000,000NMC
Gostisbehere, Shayne			LD/RD	NHL	24	$4,500,000$6,000,000$0$4,500,000	$4,500,000$6,000,000$0$0	$4,500,000$5,250,000$0$2,000,000	$4,500,000$3,250,000$0$0	$4,500,000$3,250,000$0$2,250,000	$4,500,000$3,250,000$0$2,250,000	UFA
Oleksiak, Jamie			LD/RD	NHL	24	$964,688$964,688$0$0	RFA
van Riemsdyk, Trevor			RD	NHL	25	$825,000$900,000$0$0	RFA
Severson, Damon			RD	NHL	22	$4,166,666$2,500,000$0$0	$4,166,666$3,000,000$0$0	$4,166,666$4,675,000$0$0	$4,166,666$4,675,000$0$0	$4,166,666$5,050,000$0$0	$4,166,666$5,100,000$0$0	RFA
GOALIES (4 - $12,750,000)		TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
Holtby, Braden		M-NTC	G	NHL	27	$6,100,000$7,000,000$0$0M-NTC	$6,100,000$5,000,000$0$0M-NTC	$6,100,000$5,000,000$0$0M-NTC	UFA
Kuemper, Darcy			G	NHL	27	$650,000$650,000$0$0	UFA
Hellebuyck, Connor			G	NHL	24	$2,250,000$2,250,000$0$250,000	RFA
Murray, Matt			G	NHL	23	$3,750,000$3,750,000$0$0	$3,750,000$3,750,000$0$0	$3,750,000$3,750,000$0$0	RFA
Statistics		STANDARD PLAYER CONTRACTS				30	21	14	11	11	9	4
		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				$108,943,660	$97,178,139	$69,551,472	$57,601,472	$57,601,472	$51,288,333	$25,530,000
		PROJECTED CAP SPACE				-$33,943,660	-$17,678,139	$11,948,528	$23,898,528	$23,898,528	$31,211,667	$57,970,000
		ESTIMATED SALARY EXPENDITURE				$117,177,188	$104,155,000	$74,476,250	$51,920,000	$57,401,250	$47,477,500	$22,550,000
		POTENTIAL PERFORMANCE BONUSES				$0	$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