VEGAS GOLDEN KNIGHTS

PROJECTED CAP HIT : $96,312,609

PROJECTED LTIR USED : $13,812,609

PROJECTED CAP SPACE : $0

CURRENT CAP SPACE

: $3,879,166

DEADLINE CAP SPACE

: $3,879,166

TODAY'S CAP HIT

: $95,427,960

ROSTER SIZE: 22/23

CONTRACTS: 48/50

RESERVE LIST: 61/90

INJURIES: 4

GENERAL MANAGER: Kelly McCrimmon

HEAD COACH: Bruce Cassidy

LTIR Summary

ACSL: $82,499,984

P.Bonus: $0 of $0 remaining
Salary: $3,879,166 of $16,807,143 remaining

LTIR	P.BONUS POOL	SALARY POOL
Relief	$0	$16,807,143
Usage	$0	$12,927,977
Remaining	$0	$3,879,166

DAILY CAP TRACKER
RESERVE LIST
DEPTH CHARTS
CHARTS
TRADE HISTORY
WAIVERS
STAFF

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

RECALLS & REASSIGNMENTS
Kaedan Korczak	Minors - Jan. 27
Byron Froese	Minors - Jan. 27
Pavel Dorofeyev	Minors - Jan. 26
Jonas Røndbjerg	Minors - Jan. 24
Brayden Pachal	Minors - Jan. 20
Brayden Pachal	Emerg. Loan - Jan. 19
Jonas Røndbjerg	Emerg. Loan - Jan. 18
Byron Froese	Emerg. Loan - Jan. 18
Kaedan Korczak	NHL - Jan. 18
Jonas Røndbjerg	Minors - Jan. 17
All

INJURIES
Mark Stone	Back (Indef) - Feb. 1
Shea Theodore	Cleared - Jan. 27
Pavel Dorofeyev	Cleared - Jan. 26
Shea Theodore	Undisclosed (GTD) - Jan. 26
William Carrier	Cleared - Jan. 26
Brett Howden	Cleared - Jan. 24
William Carrier	Undisclosed (Unk) - Jan. 18
William Carrier	Cleared - Jan. 16
William Carrier	Undisclosed (Unk) - Jan. 14
Mark Stone	Upper Body (Wk to wk) - Jan. 13
All

CAP HIT

AAV

TOTAL SAL.

BASE SAL.

SIGNING BONUS

PERF. BONUS

CLAUSES

FORWARDS (13 - $48,472,500)	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	26	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	30	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	RW, LW	NHL	Expansion	32	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	LW, RW	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, LW	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	35	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	28	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	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		LW, 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
Cotter, Paul	4 RFA	ELC	LW, C	NHL	Draft	23	0.9	$760,000$796,667$750,000$750,000$20,000$0	$775,000$775,000$775,000$775,000$0$0	$775,000$775,000$775,000$775,000$0$0	$775,000$775,000$775,000$775,000$0$0	RFA
TOTAL						27.9	58.8	$48,472,500$48,509,167$47,425,000$30,925,000$20,000$16,500,000	$45,487,500$45,487,500$46,775,000$41,775,000$0$5,000,000	$35,575,000$35,575,000$35,775,000$30,775,000$0$5,000,000	$29,175,000$29,175,000$26,875,000$21,875,000$0$5,000,000	$18,400,000$18,400,000$14,100,000$9,100,000$0$5,000,000

DEFENSE (7 - $26,006,650)	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	33	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	32	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
Hague, Nicolas	3 RFA		LD	NHL	Draft	24	2.8	$2,294,150$2,294,150$2,700,000$750,000$0$1,950,000	$2,294,150$2,294,150$1,482,450$775,000$0$707,450	$2,294,150$2,294,150$2,700,000$2,700,000$0$0	RFA
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
Miromanov, Daniil	2 RFA		RD	NHL	Signed	25	0.9	$762,500$762,500$750,000$750,000$0$0	$762,500$762,500$775,000$775,000$0$0	RFA
TOTAL						29.3	31.5	$26,006,650$26,006,650$26,800,000$14,350,000$0$12,450,000	$26,006,650$26,006,650$29,157,450$18,950,000$0$10,207,450	$19,144,150$19,144,150$22,600,000$14,600,000$0$8,000,000	$8,800,000$8,800,000$10,000,000$4,000,000$0$6,000,000	$8,800,000$8,800,000$8,800,000$8,800,000$0$0

GOALIES (2 - $2,941,667)	YEARS REMAINING	TERMS	POS	STATUS	ACQUIRED	AGE	CAP%	2022-23	2023-24	2024-25	2025-26	2026-27	2027-28
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						25.5	3.6	$2,941,667$2,941,667$3,425,000$3,425,000$0$0	$766,667$766,667$775,000$775,000$0$0	$766,667$766,667$775,000$775,000$0$0

LONG-TERM INJURED RESERVE (4 - $16,807,143)	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 Salary Relief: $5,000,000 P.Bonus Relief: $0	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
Whitecloud, Zach Salary Relief: $2,750,000 P.Bonus Relief: $0	6 UFA		RD	LTIR	Signed	26	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
Patrick, Nolan Salary Relief: $1,200,000 P.Bonus Relief: $0	1 RFA		C, RW	LTIR	Trade	24	1.5	$1,200,000$1,200,000$1,400,000$1,400,000$0$0	RFA
TOTAL						29.5	20.4	$16,807,143$16,807,143$13,900,000$11,900,000$0$2,000,000	$15,607,143$15,607,143$10,000,000$10,000,000$0$0	$15,607,143$15,607,143$8,250,000$8,250,000$0$0	$10,607,143$10,607,143$3,750,000$3,750,000$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

BURIED PENALTY (1 - $1,200,000)	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	Minor	Signed	29	1.5	$1,200,000$1,200,000$3,000,000$3,000,000$0$0	UFA
TOTAL						29.0	1.5	$1,200,000$1,200,000$3,000,000$3,000,000$0$0

ACQUIRED METHOD SUMMARY

Roster Statistics
			ROSTER SIZE					22	19	12	6	4	-
			STANDARD PLAYER CONTRACTS					48	37	23	8	5	1
			AVERAGE AGE					28.1	29.1	29.6	30.8	33.5	-
			ROSTER SIGNING BONUSES					$30,950,000	$15,207,450	$13,000,000	$11,000,000	$5,000,000	$0

Cap Hit Statistics
			ROSTER & BURIED CAP HIT					$95,427,960	$87,867,960	$71,092,960	$48,582,143	$29,950,000	$2,750,000
			DEAD CAP HIT					-	-	-	-	-	-
			CARRYOVER BONUS OVERAGES					-	-	-	-	-	-
			PROJECTED CAP HIT					$96,312,609	$87,867,960	$71,092,960	$48,582,143	$29,950,000	$2,750,000
			SALARY CAP					$82,500,000	$83,500,000	$87,500,000	$92,000,000	$92,000,000	$92,000,000
			PROJECTED CAP SPACE					$0	$0	$16,407,040	$43,417,857	$62,050,000	$89,250,000
			CURRENT CAP SPACE					$3,879,166	-	-	-	-	-

Additional Statistics
			POTENTIAL PERFORMANCE BONUSES					$20,000	$0	$0	$0	$0	$0
			ESTIMATED SALARY EXPENDITURE					$98,595,000	$88,617,450	$67,965,000	$40,625,000	$25,400,000	$2,500,000
			DEAD CAP SALARY EXPENDITURE					-	-	-	-	-	-
			NON-ROSTER SIGNING BONUSES					$1,343,000	$868,000	$352,500	-	-	-
			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	21	-	$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	22	-	$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	20	-	$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
Sapovaliv, Matyas	3 RFA	ELC	C	Junior	Draft	18	-	$860,000$860,000$82,500$82,500$0$85,000	$860,000$860,000$82,500$82,500$0$85,000	$860,000$860,000$82,500$82,500$0$85,000	RFA
Brabenec, Jakub	3 RFA	ELC	C	Junior	Draft	19	-	$846,667$846,667$80,000$80,000$0$77,500	$846,667$846,667$80,000$80,000$0$80,000	$846,667$846,667$80,000$80,000$0$82,500	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	24	-	$810,000$810,000$80,000$80,000$0$60,000	RFA
Kallionkieli, Marcus	2 RFA	ELC	C	Minor	Draft	21	-	$784,722$784,722$70,000$70,000$0$0	$784,722$784,722$70,000$70,000$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
Foo, Spencer	1 UFA		RW, C	Minor	Signed	29	-	$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						23.4	-	$11,576,389$12,224,723$2,857,500$2,857,500$457,500$657,500	$8,341,389$8,989,723$1,457,500$1,457,500$850,000$507,500	$4,281,667$4,292,501$322,500$322,500$0$260,000

DEFENSE (8)	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
Fleming, Joe	3 RFA	ELC	RD	Junior	Signed	19	-	$859,167$925,000$82,500$82,500$82,500$92,500	$859,167$925,000$82,500$82,500$57,500$92,500	$859,167$925,000$82,500$82,500$57,500$92,500	RFA
Chayka, Daniil	3 RFA	ELC	LD	Minor	Draft	20	-	$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
Cormier, Lukas	3 RFA	ELC	LD	Minor	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	22	-	$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		RD	Minor	Signed	23	-	$750,000$750,000$125,000$125,000$0$0	RFA
TOTAL						21.1	-	$6,630,833$6,939,166$647,500$647,500$297,500$535,000	$4,186,667$4,450,833$382,500$382,500$222,500$277,500	$2,500,000$2,620,833$242,500$242,500$57,500$92,500

GOALIES (4)	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	Minor	Signed	29	-	$2,325,000$2,325,000$3,000,000$3,000,000$0$0	UFA
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						26.5	-	$4,724,667$4,724,667$3,540,000$3,540,000$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 : $96,312,609

PROJECTED LTIR USED : $13,812,609

PROJECTED CAP SPACE : $0

LTIR Summary

ACQUIRED METHOD SUMMARY

Roster Statistics

Cap Hit Statistics

Additional Statistics

NON-ROSTER

Legend