Vegas Golden Knights

PROJECTED CAP HIT : $60,503,208

PROJECTED CAP SPACE : $14,496,792

FORWARDS (18 - $38,258,333)

TERMS

POS

STATUS

AGE

2017-18

2018-19

2019-20

2020-21

2021-22

2022-23

2023-24

Cammalleri, Mike

35+

LW, C

NHL

35

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

UFA

Wilson, Colin

C, LW

NHL

27

$3,937,500$4,000,000$0$0

$3,937,500$4,000,000$0$0

UFA

Helm, Darren

NTC

C, LW, RW

NHL

30

$3,850,000$4,500,000$0$1,000,000NTC

$3,850,000$3,750,000$0$250,000NTC

$3,850,000$3,000,000$0$0

$3,850,000$3,000,000$0$0

UFA

Ward, Joel

M-NTC

RW

NHL

36

$3,275,000$3,275,000$0$200,000M-NTC

UFA

Cogliano, Andrew

NTC

LW

NHL

30

$3,000,000$3,300,000$0$0NTC

UFA

Martin, Matt

LW, RW

NHL

28

$2,500,000$2,500,000$0$1,500,000

$2,500,000$2,250,000$0$1,500,000

$2,500,000$1,750,000$0$1,000,000

UFA

Stempniak, Lee

RW

NHL

34

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

UFA

Raffl, Michael

LW, RW

NHL

28

$2,350,000$2,350,000$0$0

$2,350,000$2,350,000$0$0

UFA

Richardson, Brad

RW

IR

32

$2,083,333$2,250,000$0$0

UFA

Namestnikov, Vladislav

C, RW, C

NHL

24

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

RFA

Smith, Zack

M-NTC

C, C

NHL

29

$3,250,000$3,250,000$0$0M-NTC

$3,250,000$3,250,000$0$0M-NTC

$3,250,000$3,250,000$0$0M-NTC

$3,250,000$3,250,000$0$0M-NTC

UFA

Letestu, Mark

C, RW

NHL

32

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

UFA

Beagle, Jay

RW

NHL

31

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

UFA

Grabner, Michael

RW, RW

NHL

29

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

UFA

Jaskin, Dmitrij

RW, LW

NHL

24

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

RFA

Copp, Andrew

C, LW, RW

NHL

22

$1,000,000$900,000$0$0

$1,000,000$1,100,000$0$0

RFA

Gaunce, Brendan

C, C

NHL

23

$750,000$700,000$0$0

$750,000$800,000$0$0

RFA

Wilson, Scott

LW

NHL

25

$625,000$660,000$0$0

RFA

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

DEFENSE (9 - $15,444,875)		TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
Demers, Jason		M-NTC	RD	NHL	29	$3,937,500$4,725,000$0$1,000,000M-NTC	$3,937,500$3,850,000$0$0M-NTC	$3,937,500$3,150,000$0$0M-NTC	$3,937,500$3,150,000$0$1,000,000	UFA
Emelin, Alexei		M-NTC	LD	NHL	31	$2,982,375$3,200,598$0$0M-NTC	UFA
Scandella, Marco			LD	NHL	27	$2,000,000$2,000,000$0$0	$2,000,000$2,250,000$0$0	$2,000,000$2,375,000$0$0	UFA
Stone, Michael			RD	NHL	27
Franson, Cody			RD	NHL	29	$1,000,000$1,000,000$0$0	UFA
Hickey, Thomas			LD	NHL	28	$2,200,000$3,100,000$0$0	UFA
McNabb, Brayden			LD	NHL	26	$1,700,000$1,800,000$0$0	UFA
van Riemsdyk, Trevor			RD	NHL	25	$825,000$900,000$0$0	RFA
Pateryn, Greg			RD	NHL	27	$800,000$850,000$0$0	UFA
GOALIES (3 - $6,800,000)		TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
Varlamov, Semyon			G	NHL	29	$5,900,000$5,750,000$0$0	$5,900,000$5,500,000$0$0	UFA
Subban, Malcolm			G	Minor	23			RFA
Korpisalo, Joonas			G	NHL	23	$900,000$700,000$0$0	$900,000$1,100,000$0$0	RFA
Statistics		STANDARD PLAYER CONTRACTS				29	12	5	3
		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				$60,503,208	$30,375,000	$15,537,500	$11,037,500	$0	$0	$0
		PROJECTED CAP SPACE				$14,496,792	$49,125,000	$65,962,500	$70,462,500	$81,500,000	$82,500,000	$83,500,000
		ESTIMATED SALARY EXPENDITURE				$63,610,598	$30,450,000	$13,525,000	$9,400,000	$0	$0	$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