VEGAS GOLDEN KNIGHTS

PROJECTED CAP HIT : $50,554,166

PROJECTED CAP SPACE : $24,445,834

FORWARDS (17)		TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
Karlsson, William			C	NHL	28	$1,000,000$1,000,000	$5,250,000$5,250,000$500,000	$5,900,000$5,900,000$2,000,000	$5,900,000$5,900,000M-NTC	$5,900,000$7,100,000M-NTC	$5,900,000$5,900,000M-NTC	$5,900,000$5,600,000M-NTC
Pageau, Jean-Gabriel			C	NHL	28	$3,100,000$2,600,000	$3,100,000$3,300,000	$3,100,000$3,400,000	$5,000,000$7,000,000$2,000,000NTC	$5,000,000$6,500,000NTC	$5,000,000$4,500,000M-NTC	$5,000,000$4,500,000M-NTC
Byron, Paul			LW, RW	NHL	31	$1,166,667$1,200,000	$1,166,667$1,000,000	$3,400,000$4,000,000	$3,400,000$2,800,000	$3,400,000$4,000,000	$3,400,000$2,800,000	UFA
Roussel, Antoine			LW	NHL	31	$2,000,000$2,400,000$250,000	$3,000,000$3,800,000$2,000,000M-NTC	$3,000,000$3,800,000$1,000,000M-NTC	$3,000,000$2,500,000M-NTC	$3,000,000$1,900,000M-NTC	UFA
Lowry, Adam			C	NHL	27	$1,125,000$1,250,000	$2,916,666$3,500,000	$2,916,666$2,750,000	$2,916,666$2,500,000	UFA
Nash, Riley			C, RW	NHL	31	$900,000$900,000	$2,750,000$2,750,000	$2,750,000$2,750,000	$2,750,000$2,750,000	UFA
Järnkrok, Calle			LW, C, RW	IR	29	$2,000,000$1,800,000	$2,000,000$2,100,000	$2,000,000$2,200,000	$2,000,000$2,200,000	$2,000,000$2,000,000	UFA
Namestnikov, Vladislav			RW, LW, C	NHL	28	$1,937,500$1,975,000	$4,000,000$4,000,000$500,000	$3,250,000$3,250,000	$2,000,000$1,500,000	$2,000,000$2,500,000	UFA
Carrier, William			LW	NHL	26	$689,167$750,000$82,500	$725,000$725,000	$725,000$725,000	$1,400,000$1,000,000$300,000	$1,400,000$1,100,000	$1,400,000$1,750,000	$1,400,000$1,750,000
Stempniak, Lee			RW	Minor	37	$2,500,000$2,500,000	$650,000$650,000	UFA
Gaunce, Brendan			LW, C	Minor	26	$750,000$700,000	$750,000$800,000	$700,000$700,000	UFA
Shinkaruk, Hunter			C	Minor	26	$863,333$832,500$212,500	$650,000$650,000	UFA
Weise, Dale			RW, LW	NHL	32	$2,350,000$2,550,000	$2,350,000$2,350,000	$2,350,000$1,750,000	UFA
Cammalleri, Mike			LW, C	NHL	38	$1,000,000$1,000,000$200,000	UFA
Yakupov, Nail			RW, LW	NHL	27	$875,000$875,000	UFA
Holland, Peter			C	Minor	30	$675,000$650,000	$675,000$700,000	UFA
Rychel, Kerby			LW	Minor	26	$863,333$832,500$350,000	$725,000$725,000	UFA
DEFENSE (10)		TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
Dumba, Matt			RD	NHL	26	$2,550,000$2,750,000	$6,000,000$5,200,000	$6,000,000$7,400,000	$6,000,000$4,800,000	$6,000,000$7,400,000M-NTC	$6,000,000$5,200,000M-NTC	UFA
Pulock, Ryan			RD	NHL	26	$863,333$832,500$500,000	$2,000,000$1,350,000	$2,000,000$2,650,000	$5,000,000$3,340,000$740,000	$5,000,000$6,660,000$1,500,000	UFA
DeKeyser, Danny		NTC	LD	NHL	30	$5,000,000$5,500,000$500,000NTC	$5,000,000$5,500,000$500,000NTC	$5,000,000$5,500,000$500,000NTC	$5,000,000$4,500,000M-NTC	$5,000,000$5,000,000$500,000M-NTC	UFA
Manson, Josh			RD	IR	29	$825,000$825,000	$4,100,000$3,250,000	$4,100,000$4,250,000M-NTC	$4,100,000$4,450,000M-NTC	$4,100,000$4,450,000M-NTC	UFA
Dumoulin, Brian			LD	NHL	29	$4,100,000$4,100,000	$4,100,000$4,100,000	$4,100,000$4,100,000M-NTC	$4,100,000$4,100,000M-NTC	$4,100,000$4,100,000M-NTC	$4,100,000$4,100,000M-NTC	UFA
Zadorov, Nikita			LD/RD	NHL	25	$2,150,000$2,100,000	$2,150,000$2,200,000	$3,200,000$3,200,000	$3,200,000$3,200,000	RFA
Braun, Justin			RD	NHL	33	$3,800,000$3,800,000	$3,800,000$3,800,000	$3,800,000$3,800,000	$1,800,000$1,800,000	$1,800,000$1,800,000	UFA
van Riemsdyk, Trevor			RD	NHL	29	$825,000$900,000	$2,300,000$2,100,000	$2,300,000$2,500,000	$800,000$800,000	UFA
Pysyk, Mark			RD, RW	NHL	29	$2,733,333$1,950,000	$2,733,333$2,750,000	$2,733,333$3,500,000	$750,000$750,000	UFA
Reinhart, Griffin			LD	Minor	27	$800,000$750,000	$800,000$850,000	UFA
GOALTENDERS (3)		TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
Raanta, Antti			G	IR	31	$1,000,000$1,000,000	$4,250,000$3,750,000$1,000,000	$4,250,000$5,000,000	$4,250,000$4,000,000$2,000,000	UFA
Grubauer, Philipp			G	NHL	29	$1,500,000$1,500,000	$3,333,333$3,350,000	$3,333,333$3,900,000	$3,333,333$2,750,000	UFA
Campbell, Jack			G	NHL	29	$612,500$650,000	$675,000$650,000	$675,000$700,000	$1,650,000$1,500,000	$1,650,000$1,800,000	UFA
Statistics		STANDARD PLAYER CONTRACTS				30	28	23	21	14	6	0
		SALARY CAP				$75,000,000	$79,500,000	$81,500,000	$81,500,000	$81,500,000	$81,500,000	$81,500,000
		PROJECTED CAP HIT				$50,554,166	$71,949,999	$71,583,332	$68,349,999	$50,350,000	$25,800,000	$0
		PROJECTED CAP SPACE				$24,445,834	$7,550,001	$9,916,668	$13,150,001	$31,150,000	$55,700,000	$81,500,000
		ESTIMATED SALARY EXPENDITURE				$50,472,500	$71,150,000	$77,725,000	$64,140,000	$56,310,000	$24,250,000	$0
		POTENTIAL PERFORMANCE BONUSES				$1,345,000	$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