Forums/Expansion Draft

SinBin2017 Jean-Philippe Cloutier (real submission)

Vegas Golden Knights

PROJECTED CAP HIT : $52,308,333

PROJECTED CAP SPACE : $22,691,667

DRAFTED: 30/30

CAP HIT

SALARY

PERFORMANCE BONUS

SIGNING BONUS

CONTRACT CLAUSE

FORWARDS (14 - $28,175,000)

TERMS

POS

STATUS

AGE

2017-18

2018-19

2019-20

2020-21

2021-22

2022-23

2023-24

Plekanec, Tomas

C

NHL

34

$3,000,000$2,500,000$0$0

UFA

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

Cogliano, Andrew

NTC

LW

NHL

30

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

UFA

Sobotka, Vladimír

LW, C

NHL

29

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

$3,500,000$3,500,000$0$0

$3,500,000$3,000,000$0$0

UFA

Stempniak, Lee

RW

NHL

34

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

UFA

Hansen, Jannik

M-NTC

RW

NHL

31

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

UFA

Raffl, Michael

LW, RW

NHL

28

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

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

UFA

Lowry, Adam

LW

NHL

24

$1,125,000$1,250,000$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

Paquette, Cédric

C, LW, RW

NHL

23

$812,500$825,000$0$0

RFA

Dzingel, Ryan

C, RW, C

NHL

25

$1,800,000$1,500,000$0$0

$1,800,000$2,100,000$0$0

RFA

Andrighetto, Sven

RW, LW

NHL

24

$1,400,000$1,250,000$0$0

$1,400,000$1,550,000$0$0

RFA

Frk, Martin

RW

Minor

23

RFA

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

DEFENSE (11 - $20,733,333)		TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
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
Sbisa, Luca			LD	NHL	27	$3,600,000$4,000,000$0$1,000,000	UFA
De Haan, Calvin			LD/RD	NHL	26	$3,300,000$3,300,000$0$0	RFA
Schenn, Luke			RD	NHL	27	$1,250,000$1,500,000$0$0	UFA
Pysyk, Mark			RD	NHL	25	$2,733,333$1,950,000$0$0	$2,733,333$2,750,000$0$0	$2,733,333$3,500,000$0$0	RFA
Reinhart, Griffin			LD	NHL	23	$800,000$750,000$0$0	$800,000$850,000$0$0	RFA
van Riemsdyk, Trevor			RD	NHL	25	$825,000$900,000$0$0	RFA
Dumoulin, Brian			LD	NHL	25	$4,100,000$4,100,000$0$0	$4,100,000$4,100,000$0$0	$4,100,000$4,100,000$0$0M-NTC	$4,100,000$4,100,000$0$0M-NTC	$4,100,000$4,100,000$0$0M-NTC	$4,100,000$4,100,000$0$0M-NTC	RFA
Carrick, Connor			RD	NHL	23	$750,000$850,000$0$0	RFA
Johns, Stephen			RD	NHL	25	$725,000$800,000$0$0	RFA
Forbort, Derek			LD	NHL	25	$650,000$650,000$0$0	RFA
GOALIES (5 - $3,400,000)		TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
Raanta, Antti			G	NHL	28	$1,000,000$1,000,000$0$0	UFA
Subban, Malcolm			G	Minor	23			RFA
Ullmark, Linus			G	Minor	23			RFA
Grubauer, Philipp			G	NHL	25	$1,500,000$1,500,000$0$0	RFA
Korpisalo, Joonas			G	NHL	23	$900,000$700,000$0$0	$900,000$1,100,000$0$0	RFA
Statistics		STANDARD PLAYER CONTRACTS				30	13	4	1	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				$52,308,333	$25,270,833	$12,333,333	$4,100,000	$4,100,000	$4,100,000	$0
		PROJECTED CAP SPACE				$22,691,667	$54,229,167	$69,166,667	$77,400,000	$77,400,000	$78,400,000	$83,500,000
		ESTIMATED SALARY EXPENDITURE				$53,750,000	$27,400,000	$12,975,000	$4,100,000	$4,100,000	$4,100,000	$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

Protected Players

Load Protected Players

Hide Protected PlayersShow Protected Players

 

Reply

Page 1 of 0