VEGAS GOLDEN KNIGHTS

PROJECTED CAP HIT Tooltip : $91,338,910
PROJECTED LTIR USED Tooltip : $9,838,910
PROJECTED CAP SPACE Tooltip : $0
CURRENT CAP SPACE Tooltip : $488,333
DEADLINE CAP SPACE Tooltip : $488,333
TODAYS CAP HIT Tooltip : $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
LTIRP.BONUS POOLSALARY POOL
Relief$0$10,716,667
Usage-$1,050,000$10,228,334
Remaining$1,050,000$488,333
DRAFT YEARROUND 1ROUND 2ROUND 3ROUND 4ROUND 5ROUND 6ROUND 7
2022
Vegas Golden Knights
Vegas Golden Knights
Vegas Golden Knights
New York Rangers
Vegas Golden Knights
Vegas Golden Knights
Chicago Blackhawks
Vegas Golden Knights
Vegas Golden Knights
2023
Vegas Golden Knights
Vegas Golden Knights
Vegas Golden Knights
Buffalo Sabres
Vegas Golden Knights
Vegas Golden Knights
Vegas Golden Knights
Vegas Golden Knights
2024
Vegas Golden Knights
Vegas Golden Knights
Vegas Golden Knights
Vegas Golden Knights
Vegas Golden Knights
Vegas Golden Knights
Vegas Golden Knights
FORWARDS (14 - $47,385,000)YEARS REMAININGTERMSPOSSTATUSACQUIREDAGECAP%2021-222022-232023-242024-252025-262026-27
Stone, Mark "C"6 UFANMCRWNHLTrade2911.7$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
Future Year Expiry
$9,500,000$6,000,000$1,000,000$0$5,000,000NMC
Pacioretty, Max2 UFAM-NTCLWNHLTrade338.6$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, William6 UFAM-NTCCNHLExpansion287.2$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
Future Year Expiry
$5,900,000$5,600,000$5,600,000$0$0M-NTC
Marchessault, Jonathan3 UFAM-NTCLW, RWNHLExpansion306.1$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 UFARW, LWNHLTrade306.1$5,000,000$5,000,000$4,500,000$3,500,000$0$1,000,000
UFA
Dadonov, Evgeni2 UFAM-NTCRW, LWNHLTrade326.1$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, Chandler3 UFAC, LWNHLTrade273.4$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, Mattias1 UFALW, CNHLSigned292.5$2,000,000$2,000,000$2,000,000$2,000,000$0$0
UFA
Carrier, William3 UFALWNHLExpansion261.7$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, Brett1 RFACNHLTrade231.1$885,000$885,000$885,000$885,000$0$0
Arbitration EligibleRFA
Roy, Nicolas1 RFAC, RWNHLTrade240.9$750,000$750,000$750,000$750,000$0$0
Arbitration EligibleRFA
Amadio, Michael1 RFAC, RWNHLWaivers250.9$750,000$750,000$750,000$750,000$0$0
Arbitration EligibleRFA
Kolesar, Keegan1 RFARW, CNHLTrade240.9$725,000$725,000$750,000$750,000$0$0
Arbitration EligibleRFA
Brooks, Adam1 RFACNHLWaivers250.9$725,000$725,000$750,000$750,000$0$0
Arbitration EligibleRFA
TOTAL27.558.1$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 REMAININGTERMSPOSSTATUSACQUIREDAGECAP%2021-222022-232023-242024-252025-262026-27
Pietrangelo, Alex "A"6 UFANMCRDNHLSigned3110.8$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
Future Year Expiry
$8,800,000$8,800,000$8,800,000$0$0NMC
Theodore, Shea4 UFALD/RDNHLTrade266.4$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, Brayden1 UFALDNHLExpansion303.1$2,500,000$2,500,000$2,000,000$2,000,000$0$0
UFA
Hague, Nicolas1 RFAELCLDNHLDraft231.0$791,667$863,333$832,500$832,500$0$0
RFA
Coghlan, Dylan2 RFARDNHLSigned230.9$762,500$762,500$750,000$750,000$0$0$762,500$762,500$775,000$775,000$0$0
Arbitration EligibleRFA
Hutton, Ben1 UFALDNHLSigned280.9$750,000$750,000$750,000$750,000$0$0
UFA
Whitecloud, Zach7 UFARDNHLSigned250.9$725,000$725,000$750,000$750,000$0$0
Extension
$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
Future Year Expiry
$2,750,000$2,500,000$2,500,000$0$0
TOTAL26.624.0$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 REMAININGTERMSPOSSTATUSACQUIREDAGECAP%2021-222022-232023-242024-252025-262026-27
Lehner, Robin4 UFAM-NTCGNHLTrade306.1$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, Laurent2 UFAGNHLSigned282.9$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
TOTAL29.09.0$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 REMAININGTERMSPOSSTATUSACQUIREDAGECAP%2021-222022-232023-242024-252025-262026-27
Martinez, Alec3 UFAM-NTCLDIR InjurySigned346.4$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, Nolan2 RFAC, RWIR InjuryTrade231.5$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
TOTAL28.57.9$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 REMAININGTERMSPOSSTATUSACQUIREDAGECAP%2021-222022-232023-242024-252025-262026-27
Eichel, Jack
Salary Relief: $10,000,000
P.Bonus Relief: $0
5 UFACLTIR InjuryTrade2512.3$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 UFALDLTIR InjuryTrade270.9$716,667$716,667$750,000$750,000$0$0
UFA
TOTAL26.013.1$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 REMAININGTERMSPOSSTATUSACQUIREDAGECAP%2021-222022-232023-242024-252025-262026-27
Ahac, Layton3 RFAELCPerformance Bonus Waivers ExemptLDSOIRDraft20$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
TOTAL20.00.0$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 23139644
STANDARD PLAYER CONTRACTS 502918754
AVERAGE AGE 27.329.33031.232.333.3
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 333333

NON-ROSTER

FORWARDS (13)YEARS REMAININGTERMSPOSSTATUSACQUIREDAGECAP%2021-222022-232023-242024-252025-262026-27
Dugan, Jack1 RFAELCPerformance Bonus Waivers ExemptLWMinorDraft23-$925,000$1,562,500$70,000$70,000$850,000$92,500
RFA
Dorofeyev, Pavel2 RFAELC Waivers ExemptCMinorDraft21-$925,000$925,000$70,000$70,000$0$92,500$925,000$925,000$70,000$70,000$0$92,500
RFA
Dean, Zach3 RFAELCPerformance BonusSlide Candidate Waivers ExemptCMinorDraft18-$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, Mason3 RFAELC Waivers ExemptCMinorDraft20-$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, Maxim2 RFAELC Waivers ExemptCMinorDraft22-$810,000$810,000$80,000$80,000$0$60,000$810,000$810,000$80,000$80,000$0$60,000
RFA
Røndbjerg, Jonas1 RFAELCPerformance Bonus Waivers ExemptRWMinorDraft22-$806,667$900,000$70,000$70,000$60,000$90,000
RFA
Kallionkieli, Marcus3 RFAELC Waivers ExemptCJuniorDraft20-$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, Jake1 RFAELCPerformance Bonus Waivers ExemptCMinorDraft22-$778,333$927,500$70,000$70,000$132,500$0
RFA
Elvenes, Lucas1 RFAELCPerformance Bonus Waivers ExemptRWMinorDraft22-$776,667$903,333$70,000$70,000$110,000$0
RFA
Jones, Benjamin1 RFAELC Waivers ExemptCMinorDraft22-$760,000$760,000$70,000$70,000$0$0
RFA
Cotter, Paul2 RFAELCPerformance Bonus Waivers ExemptCMinorDraft22-$760,000$796,667$70,000$70,000$20,000$0$760,000$796,667$70,000$70,000$20,000$0
RFA
Baertschi, Sven1 UFALWMinorSigned29-$750,000$750,000$400,000$400,000$0$0
UFA
Quinney, Gage1 RFALW, CMinorSigned26-$750,000$750,000$450,000$450,000$0$0
Arbitration EligibleRFA
TOTAL22.2-$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 REMAININGTERMSPOSSTATUSACQUIREDAGECAP%2021-222022-232023-242024-252025-262026-27
Diliberatore, Peter2 RFAELC Waivers ExemptLDMinorDraft21-$880,833$925,000$70,000$70,000$0$92,500$880,833$925,000$70,000$70,000$0$92,500
RFA
Chayka, Daniil3 RFAELCPerformance BonusSlide Candidate Waivers Exempt Exempt from the 50 Contract LimitLDJuniorDraft19-$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, Daniil1 RFAELCPerformance Bonus Waivers ExemptRDMinorSigned24-$842,500$925,000$70,000$70,000$82,500$92,500
Arbitration EligibleRFA
Corcoran, Connor2 RFAELC Waivers ExemptRDMinorDraft21-$813,333$813,333$70,000$70,000$0$80,000$813,333$813,333$70,000$70,000$0$82,500
RFA
Cormier, Lukas3 RFAELCSlide Candidate Waivers Exempt Exempt from the 50 Contract LimitLDJuniorDraft19-$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, Zackary2 RFAELC Waivers ExemptLDMinorSigned22-$805,000$805,000$80,000$80,000$0$55,000$805,000$805,000$80,000$80,000$0$55,000
RFA
Korczak, Kaedan3 RFAELCPerformance Bonus Waivers ExemptRDMinorDraft20-$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, Brayden1 RFAELC Waivers ExemptRDMinorSigned22-$765,000$765,000$70,000$70,000$0$50,000
RFA
TOTAL21.0-$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 REMAININGTERMSPOSSTATUSACQUIREDAGECAP%2021-222022-232023-242024-252025-262026-27
Patera, Jiri2 RFAELC Waivers ExemptGMinorDraft22-$800,000$800,000$70,000$70,000$0$67,500$800,000$800,000$70,000$70,000$0$67,500
RFA
Thompson, Logan1 RFAELC Waivers ExemptGMinorSigned24-$800,000$800,000$70,000$70,000$0$0
Arbitration EligibleRFA
Ferguson, Dylan1 RFAELC Waivers ExemptGMinorTrade23-$733,333$733,333$60,000$60,000$0$0
RFA
TOTAL23.0-$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
Waivers-Exempt
Slide Candidate
Slide Candidate
Injury
Injured
Unconfirmed Information
Unconfirmed Info
Exempt from the 50 Contract Limit
SPC Exempt
Performance Bonus
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