Vegas Golden Knights

PROJECTED CAP HIT : $70,923,020

PROJECTED CAP SPACE : $4,076,980

FORWARDS (15 - $31,550,000)

TERMS

POS

STATUS

AGE

2017-18

2018-19

2019-20

2020-21

2021-22

2022-23

2023-24

Saad, Brandon

LW, RW

NHL

24

$5,000,000$5,208,333$0$0

$5,000,000$5,625,000$0$0

$5,000,000$5,625,000$0$0

$5,000,000$5,416,667$0$0M-NTC

UFA

Brouwer, Troy

RW, RW

NHL

31

Silfverberg, Jakob

RW, LW

NHL

26

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

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

UFA

Palat, Ondrej

LW, RW

NHL

26

$5,300,000$5,600,000$0$0

$5,300,000$6,855,000$0$0NTC

$5,300,000$5,300,000$0$0NTC

$5,300,000$3,445,000$0$0NTC

$5,300,000$5,300,000$0$0M-NTC

RFA

Dorsett, Derek

RW

NHL

30

$2,650,000$2,500,000$0$0

$2,650,000$2,500,000$0$0

UFA

Hansen, Jannik

M-NTC

RW

NHL

31

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

UFA

Hayes, Jimmy

RW

NHL

27

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

UFA

Bonino, Nick

C, LW

NHL

29

$4,100,000$4,100,000$0$0

$4,100,000$4,100,000$0$0

$4,100,000$4,100,000$0$0

$4,100,000$4,100,000$0$1,700,000

UFA

Beagle, Jay

RW

NHL

31

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

McLeod, Cody

LW, RW

NHL

32

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

UFA

Stewart, Chris

RW, LW

NHL

29

$1,150,000$1,100,000$0$0

UFA

Sceviour, Colton

C, C

NHL

28

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

UFA

Brodziak, Kyle

C

NHL

33

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

UFA

Nieto, Matt

LW, RW

NHL

24

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

RFA

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

DEFENSE (12 - $33,081,354)		TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
Myers, Tyler			RD	NHL	27	$5,500,000$3,500,000$0$0	$5,500,000$3,000,000$0$0	UFA
Methot, Marc		M-NTC	LD	NHL	32	$4,900,000$4,900,000$0$0M-NTC	$4,900,000$4,900,000$0$0M-NTC	UFA
Larsson, Adam			RD	NHL	24	$4,166,666$4,500,000$0$0	$4,166,666$4,850,000$0$0	$4,166,666$5,050,000$0$0	$4,166,666$5,100,000$0$0	UFA
Martinez, Alec			LD	NHL	29	$4,000,000$4,000,000$0$0	$4,000,000$4,050,000$0$0	$4,000,000$4,150,000$0$0	$4,000,000$4,000,000$0$0	UFA
Murphy, Connor			RD	NHL	24	$3,850,000$4,600,000$0$0	$3,850,000$4,500,000$0$0	$3,850,000$4,400,000$0$0	$3,850,000$3,200,000$0$0	$3,850,000$4,000,000$0$0	UFA
De Haan, Calvin			LD/RD	NHL	26	$3,300,000$3,300,000$0$0	RFA
Prout, Dalton			RD	NHL	27	$1,575,000$1,900,000$0$0	UFA
Hunwick, Matt			LD	NHL	32	$2,250,000$2,500,000$0$0	$2,250,000$2,500,000$0$0	$2,250,000$1,750,000$0$0	UFA
Benn, Jordie			LD/RD	NHL	29	$1,100,000$1,100,000$0$0	$1,100,000$1,100,000$0$0	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
Falk, Justin			LD	NHL	28	$650,000$650,000$0$0	UFA
GOALIES (3 - $6,291,666)		TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
Howard, Jimmy		M-NTC	G	NHL	33	$5,291,666$5,000,000$0$0M-NTC	$5,291,666$4,250,000$0$0	UFA
Raanta, Antti			G	NHL	28	$1,000,000$1,000,000$0$0	UFA
Darling, Scott			G	NHL	28
Statistics		STANDARD PLAYER CONTRACTS				28	14	7	6	2
		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				$70,923,020	$53,308,332	$28,666,666	$26,416,666	$9,150,000	$0	$0
		PROJECTED CAP SPACE				$4,076,980	$26,191,668	$52,833,334	$55,083,334	$72,350,000	$82,500,000	$83,500,000
		ESTIMATED SALARY EXPENDITURE				$70,973,021	$53,430,000	$30,375,000	$25,261,667	$9,300,000	$0	$0
		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