VEGAS GOLDEN KNIGHTS

PROJECTED CAP HIT : $91,338,910

PROJECTED LTIR USED : $9,838,910

PROJECTED CAP SPACE : $0

CURRENT CAP SPACE

: $488,333

DEADLINE CAP SPACE

: $488,333

TODAYS CAP HIT

: $91,691,606

ROSTER SIZE: 23/23

CONTRACTS: 50/50

RESERVE LIST: 64/90

INJURIES: 5

GENERAL MANAGER: Kelly McCrimmon

HEAD COACH: Peter DeBoer

LTIR Summary

ACSL: $81,463,272

P.Bonus: $1,050,000 of $0 remaining
Salary: $488,333 of $10,716,667 remaining

LTIR	P.BONUS POOL	SALARY POOL
Relief	$0	$10,716,667
Usage	-$1,050,000	$10,228,334
Remaining	$1,050,000	$488,333

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
2022
2023
2024

CAP HIT

AAV

TOTAL SAL.

BASE SAL.

SIGNING BONUS

PERF. BONUS

CLAUSES

FORWARDS (14 - $47,385,000)	YEARS REMAINING	TERMS	POS	STATUS	ACQUIRED	AGE	CAP%	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
Stone, Mark "C"	6 UFA	NMC	RW	NHL	Trade	29	11.7	$9,500,000$9,500,000$12,000,000$7,000,000$0$5,000,000NMC	$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
Pacioretty, Max	2 UFA	M-NTC	LW	NHL	Trade	33	8.6	$7,000,000$7,000,000$5,250,000$5,250,000$0$0M-NTC	$7,000,000$7,000,000$5,250,000$5,250,000$0$0M-NTC	UFA
Karlsson, William	6 UFA	M-NTC	C	NHL	Expansion	28	7.2	$5,900,000$5,900,000$7,100,000$7,100,000$0$0M-NTC	$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
Marchessault, Jonathan	3 UFA	M-NTC	LW, RW	NHL	Expansion	30	6.1	$5,000,000$5,000,000$5,000,000$5,000,000$0$0M-NTC	$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"	1 UFA		RW, LW	NHL	Trade	30	6.1	$5,000,000$5,000,000$4,500,000$3,500,000$0$1,000,000	UFA
Dadonov, Evgeni	2 UFA	M-NTC	RW, LW	NHL	Trade	32	6.1	$5,000,000$5,000,000$5,000,000$5,000,000$0$0M-NTC	$5,000,000$5,000,000$6,500,000$6,500,000$0$0M-NTC	UFA
Stephenson, Chandler	3 UFA		C, LW	NHL	Trade	27	3.4	$2,750,000$2,750,000$3,025,000$3,025,000$0$0	$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
Janmark, Mattias	1 UFA		LW, C	NHL	Signed	29	2.5	$2,000,000$2,000,000$2,000,000$2,000,000$0$0	UFA
Carrier, William	3 UFA		LW	NHL	Expansion	26	1.7	$1,400,000$1,400,000$1,100,000$1,100,000$0$0	$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
Howden, Brett	1 RFA		C	NHL	Trade	23	1.1	$885,000$885,000$885,000$885,000$0$0	RFA
Roy, Nicolas	1 RFA		C, RW	NHL	Trade	24	0.9	$750,000$750,000$750,000$750,000$0$0	RFA
Amadio, Michael	1 RFA		C, RW	NHL	Waivers	25	0.9	$750,000$750,000$750,000$750,000$0$0	RFA
Kolesar, Keegan	1 RFA		RW, C	NHL	Trade	24	0.9	$725,000$725,000$750,000$750,000$0$0	RFA
Brooks, Adam	1 RFA		C	NHL	Waivers	25	0.9	$725,000$725,000$750,000$750,000$0$0	RFA
TOTAL						27.5	58.1	$47,385,000$47,385,000$48,860,000$42,860,000$0$6,000,000	$36,550,000$36,550,000$34,025,000$27,025,000$0$7,000,000	$24,550,000$24,550,000$25,075,000$20,075,000$0$5,000,000	$15,400,000$15,400,000$16,600,000$11,600,000$0$5,000,000	$15,400,000$15,400,000$13,600,000$8,600,000$0$5,000,000	$15,400,000$15,400,000$11,600,000$6,600,000$0$5,000,000

DEFENSE (7 - $19,529,167)	YEARS REMAINING	TERMS	POS	STATUS	ACQUIRED	AGE	CAP%	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
Pietrangelo, Alex "A"	6 UFA	NMC	RD	NHL	Signed	31	10.8	$8,800,000$8,800,000$5,000,000$2,000,000$0$3,000,000NMC	$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
Theodore, Shea	4 UFA		LD/RD	NHL	Trade	26	6.4	$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$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	1 UFA		LD	NHL	Expansion	30	3.1	$2,500,000$2,500,000$2,000,000$2,000,000$0$0	UFA
Hague, Nicolas	1 RFA	ELC	LD	NHL	Draft	23	1.0	$791,667$863,333$832,500$832,500$0$0	RFA
Coghlan, Dylan	2 RFA		RD	NHL	Signed	23	0.9	$762,500$762,500$750,000$750,000$0$0	$762,500$762,500$775,000$775,000$0$0	RFA
Hutton, Ben	1 UFA		LD	NHL	Signed	28	0.9	$750,000$750,000$750,000$750,000$0$0	UFA
Whitecloud, Zach	7 UFA		RD	NHL	Signed	25	0.9	$725,000$725,000$750,000$750,000$0$0	$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
TOTAL						26.6	24.0	$19,529,167$19,600,833$15,282,500$12,282,500$0$3,000,000	$17,512,500$17,512,500$16,975,000$7,975,000$0$9,000,000	$16,750,000$16,750,000$20,500,000$12,500,000$0$8,000,000	$16,750,000$16,750,000$20,450,000$12,450,000$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

GOALIES (2 - $7,325,000)	YEARS REMAINING	TERMS	POS	STATUS	ACQUIRED	AGE	CAP%	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
Lehner, Robin	4 UFA	M-NTC	G	NHL	Trade	30	6.1	$5,000,000$5,000,000$5,000,000$5,000,000$0$0M-NTC	$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
Brossoit, Laurent	2 UFA		G	NHL	Signed	28	2.9	$2,325,000$2,325,000$1,650,000$750,000$0$900,000	$2,325,000$2,325,000$3,000,000$3,000,000$0$0	UFA
TOTAL						29.0	9.0	$7,325,000$7,325,000$6,650,000$5,750,000$0$900,000	$7,325,000$7,325,000$9,500,000$9,500,000$0$0	$5,000,000$5,000,000$6,000,000$6,000,000$0$0	$5,000,000$5,000,000$4,500,000$4,500,000$0$0

INJURED RESERVE (2 - $6,450,000)	YEARS REMAINING	TERMS	POS	STATUS	ACQUIRED	AGE	CAP%	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
Martinez, Alec	3 UFA	M-NTC	LD	IR	Signed	34	6.4	$5,250,000$5,250,000$4,250,000$4,250,000$0$0M-NTC	$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
Patrick, Nolan	2 RFA		C, RW	IR	Trade	23	1.5	$1,200,000$1,200,000$1,000,000$1,000,000$0$0	$1,200,000$1,200,000$1,400,000$1,400,000$0$0	RFA
TOTAL						28.5	7.9	$6,450,000$6,450,000$5,250,000$5,250,000$0$0	$6,450,000$6,450,000$7,150,000$5,650,000$0$1,500,000	$5,250,000$5,250,000$5,750,000$4,250,000$0$1,500,000

LONG-TERM INJURED RESERVE (2 - $10,716,667)	YEARS REMAINING	TERMS	POS	STATUS	ACQUIRED	AGE	CAP%	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
Eichel, Jack Salary Relief: $10,000,000 P.Bonus Relief: $0	5 UFA		C	LTIR	Trade	25	12.3	$10,000,000$10,000,000$10,000,000$10,000,000$0$0	$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
Bischoff, Jake Salary Relief: $716,667 P.Bonus Relief: $0	1 UFA		LD	LTIR	Trade	27	0.9	$716,667$716,667$750,000$750,000$0$0	UFA
TOTAL						26.0	13.1	$10,716,667$10,716,667$10,750,000$10,750,000$0$0	$10,000,000$10,000,000$10,000,000$2,500,000$0$7,500,000	$10,000,000$10,000,000$10,000,000$10,000,000$0$0	$10,000,000$10,000,000$10,000,000$10,000,000$0$0	$10,000,000$10,000,000$10,000,000$10,000,000$0$0

SEASON OPENING INJURED RESERVE (1)	YEARS REMAINING	TERMS	POS	STATUS	ACQUIRED	AGE	CAP%	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
Ahac, Layton	3 RFA	ELC	LD	SOIR	Draft	20		$0$925,000$842,500$750,000$82,500$92,500	$897,500$925,000$925,000$832,500$0$92,500	$897,500$925,000$925,000$832,500$0$92,500	RFA
TOTAL						20.0	0.0	$0$925,000$842,500$750,000$82,500$92,500	$897,500$925,000$925,000$832,500$0$92,500	$897,500$925,000$925,000$832,500$0$92,500

ACQUIRED METHOD SUMMARY

Roster Statistics
			ROSTER SIZE					23	13	9	6	4	4
			STANDARD PLAYER CONTRACTS					50	29	18	7	5	4
			AVERAGE AGE					27.3	29.3	30	31.2	32.3	33.3
			ROSTER SIGNING BONUSES					$9,992,500	$25,092,500	$14,592,500	$13,000,000	$11,000,000	$5,000,000

Cap Hit Statistics
			ROSTER & BURIED CAP HIT					$91,405,834	$78,735,000	$62,447,500	$47,150,000	$36,950,000	$26,950,000
			DEAD CAP HIT					-	-	-	-	-	-
			CARRYOVER BONUS OVERAGES					$285,772	-	-	-	-	-
			PROJECTED CAP HIT					$91,338,910	$78,735,000	$62,447,500	$47,150,000	$36,950,000	$26,950,000
			SALARY CAP					$81,500,000	$81,500,000	$81,500,000	$81,500,000	$81,500,000	$81,500,000
			PROJECTED CAP SPACE					$0	$2,765,000	$19,052,500	$34,350,000	$44,550,000	$54,550,000
			CURRENT CAP SPACE					$488,333	-	-	-	-	-

Additional Statistics
			POTENTIAL PERFORMANCE BONUSES					$82,500	$0	$0	$0	$0	$0
			ESTIMATED SALARY EXPENDITURE					$90,065,000	$79,535,000	$68,700,000	$51,550,000	$36,350,000	$22,900,000
			DEAD CAP SALARY EXPENDITURE					-	-	-	-	-	-
			NON-ROSTER SIGNING BONUSES					$1,282,500	$782,500	$250,000	-	-	-
			RETAINED SALARY REMAINING					3	3	3	3	3	3

NON-ROSTER
FORWARDS (13)	YEARS REMAINING	TERMS	POS	STATUS	ACQUIRED	AGE	CAP%	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
Dugan, Jack	1 RFA	ELC	LW	Minor	Draft	23	-	$925,000$1,562,500$70,000$70,000$850,000$92,500	RFA
Dorofeyev, Pavel	2 RFA	ELC	C	Minor	Draft	21	-	$925,000$925,000$70,000$70,000$0$92,500	$925,000$925,000$70,000$70,000$0$92,500	RFA
Dean, Zach	3 RFA	ELC	C	Minor	Draft	18	-	$914,167$925,000$80,000$80,000$32,500$92,500	$914,167$925,000$80,000$80,000$0$92,500	$914,167$925,000$80,000$80,000$0$92,500	RFA
Primeau, Mason	3 RFA	ELC	C	Minor	Draft	20	-	$825,000$825,000$70,000$70,000$0$70,000	$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	2 RFA	ELC	C	Minor	Draft	22	-	$810,000$810,000$80,000$80,000$0$60,000	$810,000$810,000$80,000$80,000$0$60,000	RFA
Røndbjerg, Jonas	1 RFA	ELC	RW	Minor	Draft	22	-	$806,667$900,000$70,000$70,000$60,000$90,000	RFA
Kallionkieli, Marcus	3 RFA	ELC	C	Junior	Draft	20	-	$784,722$784,722$70,000$70,000$0$82,500	$784,722$784,722$70,000$70,000$0$0	$784,722$784,722$70,000$70,000$0$0	RFA
Leschyshyn, Jake	1 RFA	ELC	C	Minor	Draft	22	-	$778,333$927,500$70,000$70,000$132,500$0	RFA
Elvenes, Lucas	1 RFA	ELC	RW	Minor	Draft	22	-	$776,667$903,333$70,000$70,000$110,000$0	RFA
Jones, Benjamin	1 RFA	ELC	C	Minor	Draft	22	-	$760,000$760,000$70,000$70,000$0$0	RFA
Cotter, Paul	2 RFA	ELC	C	Minor	Draft	22	-	$760,000$796,667$70,000$70,000$20,000$0	$760,000$796,667$70,000$70,000$20,000$0	RFA
Baertschi, Sven	1 UFA		LW	Minor	Signed	29	-	$750,000$750,000$400,000$400,000$0$0	UFA
Quinney, Gage	1 RFA		LW, C	Minor	Signed	26	-	$750,000$750,000$450,000$450,000$0$0	RFA
TOTAL						22.2	-	$10,565,556$11,619,722$1,640,000$1,640,000$1,205,000$580,000	$5,018,889$5,066,389$440,000$440,000$20,000$310,000	$2,523,889$2,534,722$220,000$220,000$0$157,500

DEFENSE (8)	YEARS REMAINING	TERMS	POS	STATUS	ACQUIRED	AGE	CAP%	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
Diliberatore, Peter	2 RFA	ELC	LD	Minor	Draft	21	-	$880,833$925,000$70,000$70,000$0$92,500	$880,833$925,000$70,000$70,000$0$92,500	RFA
Chayka, Daniil	3 RFA	ELC	LD	Junior	Draft	19	-	$870,000$925,000$80,000$80,000$82,500$92,500	$870,000$925,000$80,000$80,000$82,500$92,500	$870,000$925,000$80,000$80,000$0$92,500	RFA
Miromanov, Daniil	1 RFA	ELC	RD	Minor	Signed	24	-	$842,500$925,000$70,000$70,000$82,500$92,500	RFA
Corcoran, Connor	2 RFA	ELC	RD	Minor	Draft	21	-	$813,333$813,333$70,000$70,000$0$80,000	$813,333$813,333$70,000$70,000$0$82,500	RFA
Cormier, Lukas	3 RFA	ELC	LD	Junior	Draft	19	-	$811,667$811,667$80,000$80,000$0$80,000	$811,667$811,667$80,000$80,000$0$82,500	$811,667$811,667$80,000$80,000$0$0	RFA
Hayes, Zackary	2 RFA	ELC	LD	Minor	Signed	22	-	$805,000$805,000$80,000$80,000$0$55,000	$805,000$805,000$80,000$80,000$0$55,000	RFA
Korczak, Kaedan	3 RFA	ELC	RD	Minor	Draft	20	-	$789,167$905,000$70,000$70,000$132,500$92,500	$789,167$905,000$70,000$70,000$132,500$0	$789,167$905,000$70,000$70,000$82,500$0	RFA
Pachal, Brayden	1 RFA	ELC	RD	Minor	Signed	22	-	$765,000$765,000$70,000$70,000$0$50,000	RFA
TOTAL						21.0	-	$6,577,500$6,875,000$590,000$590,000$297,500$635,000	$4,970,000$5,185,000$450,000$450,000$215,000$405,000	$2,470,834$2,641,667$230,000$230,000$82,500$92,500

GOALIES (3)	YEARS REMAINING	TERMS	POS	STATUS	ACQUIRED	AGE	CAP%	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
Patera, Jiri	2 RFA	ELC	G	Minor	Draft	22	-	$800,000$800,000$70,000$70,000$0$67,500	$800,000$800,000$70,000$70,000$0$67,500	RFA
Thompson, Logan	1 RFA	ELC	G	Minor	Signed	24	-	$800,000$800,000$70,000$70,000$0$0	RFA
Ferguson, Dylan	1 RFA	ELC	G	Minor	Trade	23	-	$733,333$733,333$60,000$60,000$0$0	RFA
TOTAL						23.0	-	$2,333,333$2,333,333$200,000$200,000$0$67,500	$800,000$800,000$70,000$70,000$0$67,500

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 : $91,338,910

PROJECTED LTIR USED : $9,838,910

PROJECTED CAP SPACE : $0

LTIR Summary

ACQUIRED METHOD SUMMARY

Roster Statistics

Cap Hit Statistics

Additional Statistics

NON-ROSTER

Legend