VEGAS GOLDEN KNIGHTS

PROJECTED CAP HIT : $92,736,310

PROJECTED LTIR USED : $0

PROJECTED CAP SPACE : $0 (-$10,236,310 )

CURRENT CAP SPACE

: $0

DEADLINE CAP SPACE

: $0

TODAYS CAP HIT

: $92,736,310

ROSTER SIZE: 21/23

CONTRACTS: 49/50

RESERVE LIST: 64/90

INJURIES: 3

GENERAL MANAGER: Kelly McCrimmon

HEAD COACH: Bruce Cassidy

DAILY CAP TRACKER
RESERVE LIST
DEPTH CHARTS
CHARTS
TRADE HISTORY
STAFF

DRAFT YEAR	ROUND 1	ROUND 2	ROUND 3	ROUND 4	ROUND 5	ROUND 6	ROUND 7
2023
2024
2025

CAP HIT

AAV

TOTAL SAL.

BASE SAL.

SIGNING BONUS

PERF. BONUS

CLAUSES

FORWARDS (12 - $47,712,500)	YEARS REMAINING	TERMS	POS	STATUS	ACQUIRED	AGE	CAP%	2022-23	2023-24	2024-25	2025-26	2026-27	2027-28
Eichel, Jack	4 UFA	NMC	C	NHL	Trade	25	12.1	$10,000,000$10,000,000$10,000,000$2,500,000$0$7,500,000NMC	$10,000,000$10,000,000$10,000,000$10,000,000$0$0NMC	$10,000,000$10,000,000$10,000,000$10,000,000$0$0NMC	$10,000,000$10,000,000$10,000,000$10,000,000$0$0NMC	UFA
Stone, Mark "C"	5 UFA	NMC	RW	NHL	Trade	30	11.5	$9,500,000$9,500,000$8,000,000$1,000,000$0$7,000,000NMC	$9,500,000$9,500,000$11,000,000$6,000,000$0$5,000,000NMC	$9,500,000$9,500,000$11,000,000$6,000,000$0$5,000,000NMC	$9,500,000$9,500,000$8,000,000$3,000,000$0$5,000,000NMC	$9,500,000$9,500,000$6,000,000$1,000,000$0$5,000,000NMC	UFA
Karlsson, William	5 UFA	M-NTC	C	NHL	Expansion	29	7.2	$5,900,000$5,900,000$5,900,000$5,900,000$0$0M-NTC	$5,900,000$5,900,000$5,600,000$5,600,000$0$0M-NTC	$5,900,000$5,900,000$5,600,000$5,600,000$0$0M-NTC	$5,900,000$5,900,000$5,600,000$5,600,000$0$0M-NTC	$5,900,000$5,900,000$5,600,000$5,600,000$0$0M-NTC	UFA
Marchessault, Jonathan	2 UFA	M-NTC	LW, RW	NHL	Expansion	31	6.1	$5,000,000$5,000,000$3,500,000$3,500,000$0$0M-NTC	$5,000,000$5,000,000$3,500,000$3,500,000$0$0M-NTC	UFA
Smith, Reilly "A"	3 UFA	M-NTC	RW, LW	NHL	Signed	31	6.1	$5,000,000$5,000,000$5,750,000$3,750,000$0$2,000,000M-NTC	$5,000,000$5,000,000$5,250,000$5,250,000$0$0M-NTC	$5,000,000$5,000,000$4,000,000$4,000,000$0$0M-NTC	UFA
Roy, Nicolas	5 UFA		C, RW	NHL	Trade	25	3.6	$3,000,000$3,000,000$3,500,000$3,500,000$0$0	$3,000,000$3,000,000$3,500,000$3,500,000$0$0	$3,000,000$3,000,000$3,000,000$3,000,000$0$0	$3,000,000$3,000,000$2,500,000$2,500,000$0$0	$3,000,000$3,000,000$2,500,000$2,500,000$0$0	UFA
Stephenson, Chandler	2 UFA		C, LW	NHL	Trade	28	3.3	$2,750,000$2,750,000$3,125,000$3,125,000$0$0	$2,750,000$2,750,000$3,225,000$3,225,000$0$0	UFA
Howden, Brett	1 RFA		C	NHL	Signed	24	1.8	$1,500,000$1,500,000$1,500,000$1,500,000$0$0	RFA
Kessel, Phil	1 UFA	M-NTC	RW	NHL	Signed	34	1.8	$1,500,000$1,500,000$1,500,000$1,500,000$0$0M-NTC	UFA
Carrier, William	2 UFA		LW	NHL	Expansion	27	1.7	$1,400,000$1,400,000$1,750,000$1,750,000$0$0	$1,400,000$1,400,000$1,750,000$1,750,000$0$0	UFA
Kolesar, Keegan	3 UFA		RW, C	NHL	Trade	25	1.7	$1,400,000$1,400,000$1,400,000$1,400,000$0$0	$1,400,000$1,400,000$1,400,000$1,400,000$0$0	$1,400,000$1,400,000$1,400,000$1,400,000$0$0	UFA
Amadio, Michael	2 UFA		C, RW	NHL	Waivers claim	26	0.9	$762,500$762,500$750,000$750,000$0$0	$762,500$762,500$775,000$775,000$0$0	UFA
TOTAL						27.9	57.8	$47,712,500$47,712,500$46,675,000$30,175,000$0$16,500,000	$44,712,500$44,712,500$46,000,000$41,000,000$0$5,000,000	$34,800,000$34,800,000$35,000,000$30,000,000$0$5,000,000	$28,400,000$28,400,000$26,100,000$21,100,000$0$5,000,000	$18,400,000$18,400,000$14,100,000$9,100,000$0$5,000,000

DEFENSE (6 - $25,700,000)	YEARS REMAINING	TERMS	POS	STATUS	ACQUIRED	AGE	CAP%	2022-23	2023-24	2024-25	2025-26	2026-27	2027-28
Pietrangelo, Alex "A"	5 UFA	NMC	RD	NHL	Signed	32	10.7	$8,800,000$8,800,000$8,000,000$1,000,000$0$7,000,000NMC	$8,800,000$8,800,000$12,300,000$4,300,000$0$8,000,000NMC	$8,800,000$8,800,000$12,500,000$4,500,000$0$8,000,000NMC	$8,800,000$8,800,000$10,000,000$4,000,000$0$6,000,000NMC	$8,800,000$8,800,000$8,800,000$8,800,000$0$0NMC	UFA
Martinez, Alec	2 UFA	M-NTC	LD	NHL	Signed	35	6.4	$5,250,000$5,250,000$5,750,000$4,250,000$0$1,500,000M-NTC	$5,250,000$5,250,000$5,750,000$4,250,000$0$1,500,000M-NTC	UFA
Theodore, Shea	3 UFA		LD/RD	NHL	Trade	27	6.3	$5,200,000$5,200,000$5,200,000$5,200,000$0$0	$5,200,000$5,200,000$5,200,000$5,200,000$0$0M-NTC	$5,200,000$5,200,000$5,200,000$5,200,000$0$0M-NTC	UFA
McNabb, Brayden	3 UFA	M-NTC	LD	NHL	Expansion	31	3.5	$2,850,000$2,850,000$3,600,000$1,600,000$0$2,000,000M-NTC	$2,850,000$2,850,000$2,750,000$2,750,000$0$0M-NTC	$2,850,000$2,850,000$2,200,000$2,200,000$0$0M-NTC	UFA
Whitecloud, Zach	6 UFA		RD	NHL	Signed	25	3.3	$2,750,000$2,750,000$3,000,000$1,000,000$0$2,000,000	$2,750,000$2,750,000$3,000,000$3,000,000$0$0	$2,750,000$2,750,000$2,750,000$2,750,000$0$0	$2,750,000$2,750,000$2,750,000$2,750,000$0$0	$2,750,000$2,750,000$2,500,000$2,500,000$0$0	$2,750,000 $2,750,000$2,500,000$2,500,000$0$0
Hutton, Ben	2 UFA		LD	NHL	Signed	29	1.0	$850,000$850,000$800,000$800,000$0$0	$850,000$850,000$900,000$900,000$0$0	UFA
TOTAL						29.8	31.2	$25,700,000$25,700,000$26,350,000$13,850,000$0$12,500,000	$25,700,000$25,700,000$29,900,000$20,400,000$0$9,500,000	$19,600,000$19,600,000$22,650,000$14,650,000$0$8,000,000	$11,550,000$11,550,000$12,750,000$6,750,000$0$6,000,000	$11,550,000$11,550,000$11,300,000$11,300,000$0$0	$2,750,000$2,750,000$2,500,000$2,500,000$0$0

GOALIES (3 - $5,266,667)	YEARS REMAINING	TERMS	POS	STATUS	ACQUIRED	AGE	CAP%	2022-23	2023-24	2024-25	2025-26	2026-27	2027-28
Brossoit, Laurent	1 UFA		G	NHL	Signed	29	2.8	$2,325,000$2,325,000$3,000,000$3,000,000$0$0	UFA
Hill, Adin	1 UFA		G	NHL	Trade	26	2.6	$2,175,000$2,175,000$2,675,000$2,675,000$0$0	UFA
Thompson, Logan	3 UFA		G	NHL	Signed	25	0.9	$766,667$766,667$750,000$750,000$0$0	$766,667$766,667$775,000$775,000$0$0	$766,667$766,667$775,000$775,000$0$0	UFA
TOTAL						26.7	6.4	$5,266,667$5,266,667$6,425,000$6,425,000$0$0	$766,667$766,667$775,000$775,000$0$0	$766,667$766,667$775,000$775,000$0$0

INJURED RESERVE (1 - $1,200,000)	YEARS REMAINING	TERMS	POS	STATUS	ACQUIRED	AGE	CAP%	2022-23	2023-24	2024-25	2025-26	2026-27	2027-28
Patrick, Nolan	1 RFA		C, RW	IR	Trade	24	1.5	$1,200,000$1,200,000$1,400,000$1,400,000$0$0	RFA
Hague, Nicolas	0 RFA		LD	IR	Draft	23		RFA
TOTAL						23.5	1.5	$1,200,000$1,200,000$1,400,000$1,400,000$0$0

LONG-TERM INJURED RESERVE (2 - $12,857,143)	YEARS REMAINING	TERMS	POS	STATUS	ACQUIRED	AGE	CAP%	2022-23	2023-24	2024-25	2025-26	2026-27	2027-28
Weber, Shea Salary Relief: $7,857,143 P.Bonus Relief: $0	4 UFA		RD	LTIR	Trade	37	9.5	$7,857,143$7,857,143$3,000,000$3,000,000$0$0	$7,857,143$7,857,143$1,000,000$1,000,000$0$0	$7,857,143$7,857,143$1,000,000$1,000,000$0$0	$7,857,143$7,857,143$1,000,000$1,000,000$0$0	UFA
Lehner, Robin	3 UFA	M-NTC	G	LTIR	Trade	31	6.1	$5,000,000$5,000,000$6,500,000$6,500,000$0$0M-NTC	$5,000,000$5,000,000$6,000,000$6,000,000$0$0M-NTC	$5,000,000$5,000,000$4,500,000$4,500,000$0$0M-NTC	UFA
TOTAL						34.0	15.6	$12,857,143$12,857,143$9,500,000$9,500,000$0$0	$12,857,143$12,857,143$7,000,000$7,000,000$0$0	$12,857,143$12,857,143$5,500,000$5,500,000$0$0	$7,857,143$7,857,143$1,000,000$1,000,000$0$0

PROFESSIONAL TRYOUT (0)	YEARS REMAINING	TERMS	POS	STATUS	ACQUIRED	AGE	CAP%	2022-23	2023-24	2024-25	2025-26	2026-27	2027-28
Riedell, William	0 RFA		LD	PTO		25		PTO
TOTAL						25.0	0.0

ACQUIRED METHOD SUMMARY

Roster Statistics
			ROSTER SIZE					21	17	11	6	5	1
			STANDARD PLAYER CONTRACTS					49	35	20	8	5	1
			AVERAGE AGE					28.3	29.3	29.7	30.7	32.2	30
			ROSTER SIGNING BONUSES					$29,000,000	$14,500,000	$13,000,000	$11,000,000	$5,000,000	$0

Cap Hit Statistics
			ROSTER & BURIED CAP HIT					$92,736,310	$84,036,310	$68,023,810	$47,807,143	$29,950,000	$2,750,000
			DEAD CAP HIT					-	-	-	-	-	-
			CARRYOVER BONUS OVERAGES					-	-	-	-	-	-
			PROJECTED CAP HIT					$92,736,310	$84,036,310	$68,023,810	$47,807,143	$29,950,000	$2,750,000
			SALARY CAP					$82,500,000	$83,500,000	$84,500,000	$84,500,000	$84,500,000	$84,500,000
			PROJECTED CAP SPACE					-$10,236,310	$0	$16,476,190	$36,692,857	$54,550,000	$81,750,000
			CURRENT CAP SPACE					$0	-	-	-	-	-

Additional Statistics
			POTENTIAL PERFORMANCE BONUSES					$0	$0	$0	$0	$0	$0
			ESTIMATED SALARY EXPENDITURE					$95,175,000	$87,015,000	$65,795,000	$40,625,000	$25,400,000	$2,500,000
			DEAD CAP SALARY EXPENDITURE					-	-	-	-	-	-
			NON-ROSTER SIGNING BONUSES					$1,143,000	$610,500	$92,500	$0	-	-
			RETAINED SALARY REMAINING					3	3	3	3	3	3

NON-ROSTER
FORWARDS (14)	YEARS REMAINING	TERMS	POS	STATUS	ACQUIRED	AGE	CAP%	2022-23	2023-24	2024-25	2025-26	2026-27	2027-28
Brisson, Brendan	3 RFA	ELC	C, LW, RW	Minor	Draft	20	-	$925,000$925,000$80,000$80,000$0$92,500	$925,000$925,000$80,000$80,000$0$92,500	$925,000$925,000$80,000$80,000$0$92,500	RFA
Dorofeyev, Pavel	1 RFA	ELC	C	Minor	Draft	21	-	$925,000$925,000$70,000$70,000$0$92,500	RFA
Morozov, Ivan	2 RFA	ELC	C	Minor	Draft	22	-	$925,000$1,562,500$70,000$70,000$425,000$92,500	$925,000$1,562,500$70,000$70,000$850,000$92,500	RFA
Dean, Zach	3 RFA	ELC	C	Junior	Draft	19	-	$883,333$894,167$80,000$80,000$32,500$92,500	$883,333$894,167$80,000$80,000$0$92,500	$883,333$894,167$80,000$80,000$0$0	RFA
Primeau, Mason	2 RFA	ELC	C	Minor	Draft	21	-	$825,000$825,000$70,000$70,000$0$65,000	$825,000$825,000$70,000$70,000$0$65,000	RFA
Marushev, Maxim	1 RFA	ELC	C	Minor	Draft	23	-	$810,000$810,000$80,000$80,000$0$60,000	RFA
Kallionkieli, Marcus	2 RFA	ELC	C	Junior	Draft	21	-	$784,722$784,722$70,000$70,000$0$0	$784,722$784,722$70,000$70,000$0$0	RFA
Leschyshyn, Jake	3 RFA		C	Minor	Draft	23	-	$766,667$766,667$750,000$750,000$0$0	$766,667$766,667$775,000$775,000$0$0	$766,667$766,667$775,000$775,000$0$0	RFA
Røndbjerg, Jonas	3 RFA		RW	Minor	Draft	23	-	$766,667$766,667$125,000$125,000$0$0	$766,667$766,667$0$0$0$0	$766,667$766,667$0$0$0$0	RFA
Froese, Byron	2 UFA		C	Minor	Signed	31	-	$762,500$762,500$450,000$450,000$0$0	$762,500$762,500$475,000$475,000$0$0	UFA
Rempal, Sheldon	2 UFA		LW, RW	Minor	Signed	27	-	$762,500$762,500$450,000$450,000$0$0	$762,500$762,500$450,000$450,000$0$0	UFA
Cotter, Paul	4 RFA	ELC	C	Minor	Draft	22	-	$760,000$796,667$70,000$70,000$20,000$0	$775,000$775,000$125,000$125,000$0$0	$775,000$775,000$775,000$775,000$0$0	$775,000$775,000$775,000$775,000$0$0	RFA
Foo, Spencer	1 UFA		RW, C	Minor	Signed	28	-	$750,000$750,000$400,000$400,000$0$0	UFA
Manninen, Sakari	1 UFA		C, LW	Minor	Signed	30	-	$750,000$750,000$750,000$750,000$0$0	UFA
TOTAL						23.6	-	$11,396,389$12,081,390$3,515,000$3,515,000$477,500$495,000	$8,176,389$8,824,723$2,195,000$2,195,000$850,000$342,500	$4,116,667$4,127,501$1,710,000$1,710,000$0$92,500	$775,000$775,000$775,000$775,000$0$0

DEFENSE (9)	YEARS REMAINING	TERMS	POS	STATUS	ACQUIRED	AGE	CAP%	2022-23	2023-24	2024-25	2025-26	2026-27	2027-28
Ahac, Layton	2 RFA	ELC	LD	Minor	Draft	21	-	$897,500$925,000$70,000$70,000$0$92,500	$897,500$925,000$70,000$70,000$0$92,500	RFA
Diliberatore, Peter	1 RFA	ELC	LD	Minor	Draft	22	-	$880,833$925,000$70,000$70,000$0$92,500	RFA
Chayka, Daniil	3 RFA	ELC	LD	Minor	Draft	19	-	$847,500$902,500$80,000$80,000$82,500$92,500	$847,500$902,500$80,000$80,000$82,500$92,500	$847,500$902,500$80,000$80,000$0$0	RFA
Corcoran, Connor	1 RFA	ELC	RD	Minor	Draft	22	-	$813,333$813,333$70,000$70,000$0$82,500	RFA
Hayes, Zackary	1 RFA	ELC	LD	Minor	Signed	23	-	$805,000$805,000$80,000$80,000$0$55,000	RFA
Cormier, Lukas	3 RFA	ELC	LD	Junior	Draft	20	-	$793,333$793,333$80,000$80,000$0$82,500	$793,333$793,333$80,000$80,000$0$0	$793,333$793,333$80,000$80,000$0$0	RFA
Korczak, Kaedan	2 RFA	ELC	RD	Minor	Draft	21	-	$789,167$905,000$70,000$70,000$132,500$0	$789,167$905,000$70,000$70,000$82,500$0	RFA
Miromanov, Daniil	2 RFA		RD	Minor	Signed	25	-	$762,500$762,500$125,000$125,000$0$0	$762,500$762,500$775,000$775,000$0$0	RFA
Pachal, Brayden	1 RFA		RD	Minor	Signed	23	-	$750,000$750,000$125,000$125,000$0$0	RFA
TOTAL						21.8	-	$7,339,166$7,581,666$770,000$770,000$215,000$497,500	$4,090,000$4,288,333$1,075,000$1,075,000$165,000$185,000	$1,640,833$1,695,833$160,000$160,000$0$0

GOALIES (3)	YEARS REMAINING	TERMS	POS	STATUS	ACQUIRED	AGE	CAP%	2022-23	2023-24	2024-25	2025-26	2026-27	2027-28
Saville, Isaiah	2 10.2(c)	ELC	G	Minor	Draft	22	-	$849,667$849,667$70,000$70,000$0$83,000	$849,667$849,667$70,000$70,000$0$83,000	10.2(c)
Patera, Jiri	1 RFA	ELC	G	Minor	Draft	23	-	$800,000$800,000$70,000$70,000$0$67,500	RFA
Hutchinson, Michael	1 UFA		G	Minor	Signed	32	-	$750,000$750,000$400,000$400,000$0$0	UFA
TOTAL						25.7	-	$2,399,667$2,399,667$540,000$540,000$0$150,500	$849,667$849,667$70,000$70,000$0$83,000

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

DISPLAY SETTING

LOCALE

ARCHIVE

CBA

CALCULATORS

FANTASY HOCKEY TOOLS

TOOLS

PLAYERS

WESTERN CONFERENCE

EASTERN CONFERENCE

INTERACTIVE FEATURES

VEGAS GOLDEN KNIGHTS

PROJECTED CAP HIT : $92,736,310

PROJECTED LTIR USED : $0

PROJECTED CAP SPACE : $0 (-$10,236,310 )

ACQUIRED METHOD SUMMARY

Roster Statistics

Cap Hit Statistics

Additional Statistics

NON-ROSTER

Legend