Vegas Golden Knights

PROJECTED CAP HIT : $62,449,567

PROJECTED CAP SPACE : $12,550,433

FORWARDS (16 - $26,132,500)

TERMS

POS

STATUS

AGE

2017-18

2018-19

2019-20

2020-21

2021-22

2022-23

2023-24

Brassard, Derick

M-NTC

C, LW

NHL

29

$3,000,000$2,100,000$0$1,500,000M-NTC

$3,000,000$2,100,000$0$2,500,000M-NTC

UFA

Cammalleri, Mike

35+

LW, C

NHL

35

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

UFA

Silfverberg, Jakob

RW, LW

NHL

26

$3,750,000$3,750,000$0$0

$3,750,000$3,750,000$0$0

UFA

Komarov, Leo

C, LW, C

NHL

30

$2,950,000$2,950,000$0$0

UFA

Yakupov, Nail

RW, LW

NHL

23

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

RFA

Hayes, Jimmy

RW

NHL

27

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

UFA

Sheahan, Riley

C, C

NHL

25

$2,075,000$2,075,000$0$0

RFA

Roussel, Antoine

LW

NHL

27

$2,000,000$2,400,000$0$250,000

UFA

Namestnikov, Vladislav

C, RW, C

NHL

24

$1,937,500$1,975,000$0$0

RFA

Holland, Peter

C

NHL

26

$675,000$650,000$0$0

$675,000$700,000$0$0

RFA

Fast, Jesper

RW

NHL

25

$1,850,000$1,750,000$0$0

$1,850,000$1,850,000$0$0

$1,850,000$1,950,000$0$0

RFA

Dano, Marko

C, LW, RW

NHL

22

$850,000$850,000$0$0

RFA

Granlund, Markus

C, LW, C

NHL

24

$900,000$950,000$0$0

RFA

Carr, Daniel

LW

Minor

25

RFA

Tierney, Chris

C

NHL

22

$735,000$735,000$0$0

RFA

Gagner, Sam

C, C

NHL

27

$2,835,000$2,475,000$0$0

$2,835,000$3,150,000$0$0

$2,835,000$2,880,000$0$0

UFA

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

DEFENSE (11 - $29,417,067)		TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
Faulk, Justin			RD	NHL	25	$4,150,000$4,722,414$0$0	$4,150,000$5,151,725$0$0M-NTC	$4,150,000$5,151,725$0$0NTC	UFA
Brodie, TJ		M-NTC	LD/RD	NHL	27	$4,650,400$4,838,000$0$0M-NTC	$4,650,400$4,838,000$0$0M-NTC	$4,650,400$4,838,000$0$0M-NTC	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
Orlov, Dmitry		RS	LD	NHL	25	$1,275,000$1,625,000$0$2,000,000	$1,275,000$1,625,000$0$2,000,000	$1,275,000$1,625,000$0$2,000,000M-NTC	$1,275,000$1,125,000$0$2,000,000M-NTC	$1,275,000$825,000$0$2,000,000M-NTC	$1,275,000$825,000$0$2,000,000M-NTC	RFA
Ellis, Ryan			RD	NHL	26	$2,500,000$3,000,000$0$0	$2,500,000$3,500,000$0$0	UFA
De Haan, Calvin			LD/RD	NHL	26	$3,300,000$3,300,000$0$0	RFA
Davidson, Brandon			LD	NHL	25	$1,425,000$1,550,000$0$0	RFA
Schultz, Justin			RD	NHL	26	$5,500,000$5,500,000$0$1,000,000	$5,500,000$5,000,000$0$1,000,000M-NTC	$5,500,000$6,000,000$0$1,000,000M-NTC	RFA
Manning, Brandon			LD	NHL	27	$975,000$1,000,000$0$0	UFA
van Riemsdyk, Trevor			RD	NHL	25	$825,000$900,000$0$0	RFA
Forbort, Derek			LD	NHL	25	$650,000$650,000$0$0	RFA
GOALIES (3 - $6,900,000)		TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
Reimer, James			G	NHL	29	$3,400,000$3,200,000$0$0	$3,400,000$3,100,000$0$0	$3,400,000$3,100,000$0$0	$3,400,000$3,100,000$0$2,250,000	UFA
Nilsson, Anders			G	NHL	27	$2,500,000$3,000,000$0$0	$2,500,000$2,000,000$0$0	UFA
Pickard, Calvin			G	NHL	25	$1,000,000$1,075,000$0$0	RFA
Statistics		STANDARD PLAYER CONTRACTS				30	13	8	3	1	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				$62,449,567	$40,252,067	$27,827,067	$8,841,667	$1,275,000	$1,275,000	$0
		PROJECTED CAP SPACE				$12,550,433	$39,247,933	$53,672,933	$72,658,333	$80,225,000	$81,225,000	$83,500,000
		ESTIMATED SALARY EXPENDITURE				$64,820,414	$42,514,725	$30,294,725	$7,725,000	$825,000	$825,000	$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