VEGAS GOLDEN KNIGHTS

PROJECTED CAP HIT : $82,176,135

PROJECTED LTIR USED : $707,721

PROJECTED CAP SPACE : $31,588

CURRENT CAP SPACE

: $56,372

DEADLINE CAP SPACE

: $140,931

TODAYS CAP HIT

: $82,065,771

ROSTER SIZE: 20/23

CONTRACTS: 47/50

RESERVE LIST: 64/90

GENERAL MANAGER: Kelly McCrimmon

HEAD COACH: Peter DeBoer

LTIR Summary

ACSL: $81,455,900

P.Bonus: -$850,000 of $0 remaining
Salary: $1,070,000 of $2,500,000 remaining

LTIR	P.BONUS POOL	SALARY POOL
Relief	$0	$2,500,000
Usage	$850,000	$580,000
Remaining	-$850,000	$1,070,000

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
2021
2022
2023

CAP HIT

AAV

SALARY

PERF. BONUS

SIGNING BONUS

CLAUSES

CONVERT TO CAD

FORWARDS (13 - $46,638,333)	YEARS REMAINING	TERMS	POS	STATUS	AGE	CAP%	2020-21	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
Stone, Mark "C"	7 UFA	NMC	RW	NHL	28	11.7	$9,500,000$9,500,000$8,000,000$7,000,000NMC	$9,500,000$9,500,000$12,000,000$5,000,000NMC	$9,500,000$9,500,000$8,000,000$7,000,000NMC	$9,500,000$9,500,000$11,000,000$5,000,000NMC	$9,500,000$9,500,000$11,000,000$5,000,000NMC	$9,500,000$9,500,000$8,000,000$5,000,000NMC	$9,500,000$9,500,000$6,000,000$5,000,000NMC
Pacioretty, Max	3 UFA	M-NTC	LW	NHL	32	8.6	$7,000,000$7,000,000$7,000,000M-NTC	$7,000,000$7,000,000$5,250,000M-NTC	$7,000,000$7,000,000$5,250,000M-NTC	UFA
Karlsson, William	7 UFA	M-NTC	C	NHL	28	7.2	$5,900,000$5,900,000$5,900,000M-NTC	$5,900,000$5,900,000$7,100,000M-NTC	$5,900,000$5,900,000$5,900,000M-NTC	$5,900,000$5,900,000$5,600,000M-NTC	$5,900,000$5,900,000$5,600,000M-NTC	$5,900,000$5,900,000$5,600,000M-NTC	$5,900,000$5,900,000$5,600,000M-NTC
Smith, Reilly "A"	2 UFA	M-NTC	RW, LW	NHL	29	6.1	$5,000,000$5,000,000$3,500,000M-NTC	$5,000,000$5,000,000$4,500,000$1,000,000	UFA
Marchessault, Jonathan	4 UFA	M-NTC	LW, RW	NHL	30	6.1	$5,000,000$5,000,000$5,000,000M-NTC	$5,000,000$5,000,000$5,000,000M-NTC	$5,000,000$5,000,000$3,500,000M-NTC	$5,000,000$5,000,000$3,500,000M-NTC	UFA
Tuch, Alex	6 UFA		RW, LW	NHL	24	5.8	$4,750,000$4,750,000$4,750,000	$4,750,000$4,750,000$4,750,000	$4,750,000$4,750,000$4,750,000	$4,750,000$4,750,000$4,750,000M-NTC	$4,750,000$4,750,000$4,750,000M-NTC	$4,750,000$4,750,000$4,750,000M-NTC	UFA
Stephenson, Chandler	4 UFA		LW, C	NHL	26	3.4	$2,750,000$2,750,000$1,625,000	$2,750,000$2,750,000$3,025,000	$2,750,000$2,750,000$3,125,000	$2,750,000$2,750,000$3,225,000	UFA
Reaves, Ryan	2 UFA		RW	NHL	34	2.1	$1,750,000$1,750,000$1,375,000	$1,750,000$1,750,000$2,125,000	UFA
Carrier, William	4 UFA		LW	NHL	26	1.7	$1,400,000$1,400,000$1,000,000$300,000	$1,400,000$1,400,000$1,100,000	$1,400,000$1,400,000$1,750,000	$1,400,000$1,400,000$1,750,000	UFA
Nosek, Tomas	1 UFA		C, LW	NHL	28	1.5	$1,250,000$1,250,000$1,250,000	UFA
Glass, Cody	2 RFA	ELC	C	NHL	21	1.1	$863,333$1,713,333$832,500$850,000	$863,333$1,713,333$832,500$850,000	RFA
Roy, Nicolas	2 RFA		RW, C	NHL	24	0.9	$750,000$750,000$750,000$50,000	$750,000$750,000$750,000	RFA
Kolesar, Keegan	2 RFA		RW, C	NHL	23	0.9	$725,000$725,000$700,000	$725,000$725,000$750,000	RFA
TOTAL					27.2	57.2	$46,638,333$47,488,333$41,682,500$850,000$7,350,0005	$45,388,333$46,238,333$47,182,500$850,000$6,000,0004	$36,300,000$36,300,000$32,275,000$7,000,0004	$29,300,000$29,300,000$29,825,000$5,000,0004	$20,150,000$20,150,000$21,350,000$5,000,0003	$20,150,000$20,150,000$18,350,000$5,000,0003	$15,400,000$15,400,000$11,600,000$5,000,0002

DEFENSE (5 - $19,516,667)	YEARS REMAINING	TERMS	POS	STATUS	AGE	CAP%	2020-21	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
Pietrangelo, Alex "A"	7 UFA	NMC	RD	NHL	31	10.8	$8,800,000$8,800,000$5,000,000$3,000,000NMC	$8,800,000$8,800,000$5,000,000$3,000,000NMC	$8,800,000$8,800,000$8,000,000$7,000,000NMC	$8,800,000$8,800,000$12,300,000$8,000,000NMC	$8,800,000$8,800,000$12,500,000$8,000,000NMC	$8,800,000$8,800,000$10,000,000$6,000,000NMC	$8,800,000$8,800,000$8,800,000NMC
Theodore, Shea	5 UFA		LD/RD	NHL	25	6.4	$5,200,000$5,200,000$5,200,000	$5,200,000$5,200,000$5,200,000	$5,200,000$5,200,000$5,200,000	$5,200,000$5,200,000$5,200,000M-NTC	$5,200,000$5,200,000$5,200,000M-NTC	UFA
Martinez, Alec	1 UFA		LD	NHL	33	4.9	$4,000,000$4,000,000$4,000,000	UFA
Hague, Nicolas	2 RFA	ELC	LD	NHL	22	1.0	$791,667$863,333$750,000$82,500	$791,667$863,333$832,500	RFA
Whitecloud, Zach	2 RFA		RD	NHL	24	0.9	$725,000$725,000$700,000	$725,000$725,000$750,000	RFA
TOTAL					27.0	23.9	$19,516,667$19,588,333$15,650,000$82,500$3,000,0001	$15,516,667$15,588,333$11,782,500$3,000,0001	$14,000,000$14,000,000$13,200,000$7,000,0001	$14,000,000$14,000,000$17,500,000$8,000,0002	$14,000,000$14,000,000$17,700,000$8,000,0002	$8,800,000$8,800,000$10,000,000$6,000,0001	$8,800,000$8,800,000$8,800,0001

GOALIES (2 - $12,000,000)	YEARS REMAINING	TERMS	POS	STATUS	AGE	CAP%	2020-21	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
Fleury, Marc-André	2 UFA	M-NTC	G	NHL	36	8.6	$7,000,000$7,000,000$6,500,000M-NTC	$7,000,000$7,000,000$6,000,000M-NTC	UFA
Lehner, Robin	5 UFA	M-NTC	G	NHL	29	6.1	$5,000,000$5,000,000$3,000,000$2,000,000M-NTC	$5,000,000$5,000,000$5,000,000M-NTC	$5,000,000$5,000,000$6,500,000M-NTC	$5,000,000$5,000,000$6,000,000M-NTC	$5,000,000$5,000,000$4,500,000M-NTC	UFA
TOTAL					32.5	14.7	$12,000,000$12,000,000$9,500,000$2,000,0002	$12,000,000$12,000,000$11,000,0002	$5,000,000$5,000,000$6,500,0001	$5,000,000$5,000,000$6,000,0001	$5,000,000$5,000,000$4,500,0001

LONG-TERM INJURED RESERVE (1 - $2,500,000)	YEARS REMAINING	TERMS	POS	STATUS	AGE	CAP%	2020-21	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
McNabb, Brayden Salary Relief: $2,500,000 P.Bonus Relief: $0	2 UFA		LD	LTIR	30	3.1	$2,500,000$2,500,000$2,500,000	$2,500,000$2,500,000$2,000,000	UFA
TOTAL					30.0		$2,500,000$2,500,000$2,500,000	$2,500,000$2,500,000$2,000,000

SEASON OPENING INJURED RESERVE (1)	YEARS REMAINING	TERMS	POS	STATUS	AGE	CAP%	2020-21	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
Patera, Jiri	3 RFA	ELC	G	SOIR	22	1.0	$0$800,000$765,000$65,000	$800,000$800,000$817,500$67,500	$800,000$800,000$817,500$67,500	RFA
TOTAL					22.0		$800,000$765,000$65,000	$800,000$800,000$817,500$67,500	$800,000$800,000$817,500$67,500

TAXI SQUAD (6)	YEARS REMAINING	TERMS	POS	STATUS	AGE	CAP%	2020-21	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
Holden, Nick	2 UFA		LD	Taxi Squad	33	2.1	$625,000$1,700,000$2,000,000	$1,700,000$1,700,000$1,400,000	UFA
Ferguson, Dylan	2 RFA	ELC	G	Taxi Squad	22	0.9	$0$733,333$700,000	$733,333$733,333$750,000	RFA
Coghlan, Dylan	1 RFA	ELC	RD	Taxi Squad	23	0.9	$0$715,556$700,000	RFA
Goulbourne, Tyrell	1 UFA		LW	Taxi Squad	27	0.9	$0$700,000$700,000	UFA
Jurco, Tomas	1 UFA		RW, LW	Taxi Squad	28	0.9	$0$700,000$700,000	UFA
Dansk, Oscar	1 UFA		G	Taxi Squad	27	0.9	$0$700,000$700,000	UFA
TOTAL							$625,000$5,248,889$5,500,000	$2,433,333$2,433,333$2,150,000

RETAINED SALARY TRANSACTIONS (1)	YEARS REMAINING						2020-21	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
Tatar, Tomas							$500,000$0$396,226$94,340
TOTAL							$500,000$396,226

Statistics		ROSTER SIZE					20	18	10	9	6	4	3
		STANDARD PLAYER CONTRACTS					47	35	18	9	6	4	3
		AVERAGE AGE					27.7	28.3	29.9	30.4	31.5	32.8	35
		UPPER LIMIT					$81,500,000	$81,500,000	$81,500,000	$81,500,000	$81,500,000	$81,500,000	$81,500,000
		PROJECTED CAP HIT					$82,176,135	$78,924,105	$56,100,000	$48,300,000	$39,150,000	$28,950,000	$24,200,000
		PROJECTED CAP SPACE					$31,588	$2,575,895	$25,400,000	$33,200,000	$42,350,000	$52,550,000	$57,300,000
		CURRENT CAP SPACE					$56,372	-	-	-	-	-	-
		DEADLINE CAP SPACE					$140,931	-	-	-	-	-	-
		ESTIMATED SALARY EXPENDITURE					$69,332,500	$72,782,500	$52,792,500	$53,325,000	$43,550,000	$28,350,000	$20,400,000
		CARRYOVER BONUS OVERAGES					$285,772	$285,772	-	-	-	-	-
		POTENTIAL PERFORMANCE BONUSES					$932,500	$850,000	$0	$0	$0	$0	$0
		RETAINED SALARY REMAINING					2	3	3	3	3	3	3

NON-ROSTER FORWARDS (14)	YEARS REMAINING	TERMS	POS	STATUS	AGE	CAP%	2020-21	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
Dorofeyev, Pavel	3 RFA	ELC	C	Minor	20	1.1	$925,000$925,000$925,000$92,500	$925,000$925,000$925,000$92,500	$925,000$925,000$925,000$92,500	RFA
Dugan, Jack	2 RFA	ELC	LW	Minor	22	1.1	$925,000$1,562,500$925,000$425,000$92,500	$925,000$1,562,500$925,000$850,000$92,500	RFA
Krebs, Peyton	3 RFA	ELC	C, LW	Junior	20	1.1	$894,167$1,306,667$925,000$412,500$92,500	$894,167$1,306,667$925,000$412,500$92,500	$894,167$1,306,667$832,500$412,500	RFA
Røndbjerg, Jonas	2 RFA	ELC	RW	Loan	21	1.0	$806,667$900,000$790,000$110,000$90,000	$806,667$900,000$840,000$60,000$90,000	RFA
Kallionkieli, Marcus	3 RFA	ELC	C	Junior	19	1.0	$786,111$786,111$777,500$77,500	$786,111$786,111$832,500$82,500	$786,111$786,111$750,000	RFA
Leschyshyn, Jake	2 RFA	ELC	C	Minor	21	1.0	$778,333$927,500$792,500$132,500$92,500	$778,333$927,500$750,000$132,500	RFA
Elvenes, Lucas	2 RFA	ELC	RW	Minor	21	1.0	$776,667$903,333$790,000$110,000$90,000	$776,667$903,333$750,000$110,000	RFA
Jones, Benjamin	2 RFA	ELC	C	Minor	22	0.9	$760,000$760,000$765,000$65,000	$760,000$760,000$750,000	RFA
Cotter, Paul	3 RFA	ELC	C	Minor	21	0.9	$760,000$796,667$780,000$70,000$80,000	$760,000$796,667$750,000$20,000	$760,000$796,667$750,000$20,000	RFA
Sikura, Dylan	1 RFA		LW, RW, C	Minor	25	0.9	$750,000$750,000$800,000	RFA
Brown, Patrick	1 UFA		C, RW	Minor	28	0.9	$700,000$700,000$700,000	UFA
O'Regan, Danny	1 UFA		C, LW	Minor	27	0.9	$700,000$700,000$700,000	UFA
Quinney, Gage	1 RFA		LW, C	Minor	25	0.9	$700,000$700,000$700,000	RFA
Duke, Reid	1 RFA		C, RW	Minor	25	0.9	$700,000$700,000$700,000	RFA
TOTAL					22.6		$10,961,945$12,417,778$11,070,000$1,260,000$772,500	$7,411,945$8,867,778$7,447,500$1,585,000$450,000	$3,365,278$3,814,445$3,257,500$432,500$92,500

NON-ROSTER DEFENSE (7)	YEARS REMAINING	TERMS	POS	STATUS	AGE	CAP%	2020-21	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
Dahlström, Carl	1 RFA		LD	Minor	26	1.0	$850,000$850,000$900,000	RFA
Cormier, Lukas	3 RFA	ELC	LD	Junior	18	1.0	$813,333$813,333$777,500$77,500	$813,333$813,333$830,000$80,000	$813,333$813,333$832,500$82,500	RFA
Corcoran, Connor	3 RFA	ELC	RD	Minor	20	1.0	$813,333$813,333$777,500$77,500	$813,333$813,333$830,000$80,000	$813,333$813,333$832,500$82,500	RFA
Korczak, Kaedan	3 RFA	ELC	RD	Minor	20	1.0	$795,000$910,833$792,500$132,500$92,500	$795,000$910,833$842,500$132,500$92,500	$795,000$910,833$750,000$82,500	RFA
Pachal, Brayden	2 RFA	ELC	RD	Minor	21	0.9	$765,000$765,000$750,000$50,000	$765,000$765,000$800,000$50,000	RFA
Bischoff, Jake	2 UFA		LD	Minor	26	0.9	$716,667$716,667$700,000	$716,667$716,667$750,000	UFA
Schuldt, Jimmy	1 RFA		LD	Minor	25	0.9	$700,000$700,000$700,000	RFA
TOTAL					22.3		$5,453,333$5,569,166$5,397,500$132,500$297,500	$3,903,333$4,019,166$4,052,500$132,500$302,500	$2,421,666$2,537,499$2,415,000$82,500$165,000

NON-ROSTER GOALIES (1)	YEARS REMAINING	TERMS	POS	STATUS	AGE	CAP%	2020-21	2021-22	2022-23	2023-24	2024-25	2025-26	2026-27
Thompson, Logan	2 RFA	ELC	G	Minor	24	1.0	$800,000$800,000$775,000	$800,000$800,000$825,000	RFA
TOTAL					24.0		$800,000$800,000$775,000	$800,000$800,000$825,000

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