Vegas Golden Knights

PROJECTED CAP HIT : $54,855,834

PROJECTED CAP SPACE : $20,144,166

FORWARDS (17 - $33,454,167)

TERMS

POS

STATUS

AGE

2017-18

2018-19

2019-20

2020-21

2021-22

2022-23

2023-24

Brown, Dustin

M-NTC

RW, LW

NHL

32

$5,875,000$6,500,000$0$0M-NTC

$5,875,000$5,500,000$0$0M-NTC

$5,875,000$5,500,000$0$0M-NTC

$5,875,000$4,000,000$0$0M-NTC

$5,875,000$4,000,000$0$0M-NTC

UFA

Callahan, Ryan

NMC

RW

NHL

32

$5,800,000$6,500,000$0$0NMC

$5,800,000$4,700,000$0$0M-NTC, NMC

$5,800,000$4,700,000$0$0M-NTC, NMC

UFA

Wilson, Colin

C, LW

NHL

27

$3,937,500$4,000,000$0$0

$3,937,500$4,000,000$0$0

UFA

Martin, Matt

LW, RW

NHL

28

$2,500,000$2,500,000$0$1,500,000

$2,500,000$2,250,000$0$1,500,000

$2,500,000$1,750,000$0$1,000,000

UFA

Yakupov, Nail

RW, LW

NHL

23

$875,000$875,000$0$0

RFA

Stempniak, Lee

RW

NHL

34

$2,500,000$2,500,000$0$0

UFA

Sheahan, Riley

C, C

NHL

25

$2,075,000$2,075,000$0$0

RFA

Letestu, Mark

C, RW

NHL

32

$1,800,000$1,800,000$0$0

UFA

Grabner, Michael

RW, RW

NHL

29

$1,650,000$1,650,000$0$0

UFA

Smith-Pelly, Devante

RW, LW

NHL

25

$650,000$650,000$0$0

RFA

Karlsson, William

C

NHL

24

$1,000,000$1,000,000$0$0

RFA

Sceviour, Colton

C, C

NHL

28

$950,000$950,000$0$0

UFA

Dano, Marko

C, LW, RW

NHL

22

$850,000$850,000$0$0

RFA

Danault, Phillip

C

NHL

24

$912,500$950,000$0$0

RFA

Gaunce, Brendan

C, C

NHL

23

$750,000$700,000$0$0

$750,000$800,000$0$0

RFA

Carrier, William

ELC

LW

NHL

22

$689,167$750,000$82,500$0

RFA

Rust, Bryan

RW, LW

NHL

25

$640,000$660,000$0$0

RFA

Roster created at CapFriendly.com | Follow on Twitter @capfriendly

DEFENSE (9 - $17,551,667)		TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
Brodin, Jonas			LD	NHL	23	$4,166,667$4,500,000$0$0	$4,166,667$5,750,000$0$0	$4,166,667$4,750,000$0$0	$4,166,667$3,500,000$0$0NMC	UFA
Bieksa, Kevin		35+NMC	RD	NHL	36	$4,000,000$4,000,000$0$0NMC	UFA
Dillon, Brenden			LD	NHL	26	$1,635,000$1,700,000$0$0	$1,635,000$1,950,000$0$0	$1,635,000$1,950,000$0$0	UFA
Orlov, Dmitry		RS	LD	NHL	25	$1,275,000$1,625,000$0$2,000,000	$1,275,000$1,625,000$0$2,000,000	$1,275,000$1,625,000$0$2,000,000M-NTC	$1,275,000$1,125,000$0$2,000,000M-NTC	$1,275,000$825,000$0$2,000,000M-NTC	$1,275,000$825,000$0$2,000,000M-NTC	RFA
De Haan, Calvin			LD/RD	NHL	26	$3,300,000$3,300,000$0$0	RFA
Schenn, Luke			RD	NHL	27	$1,250,000$1,500,000$0$0	UFA
Benn, Jordie			LD/RD	NHL	29	$1,100,000$1,100,000$0$0	$1,100,000$1,100,000$0$0	UFA
Jokipakka, Jyrki			LD	NHL	25
van Riemsdyk, Trevor			RD	NHL	25	$825,000$900,000$0$0	RFA
GOALIES (3 - $3,850,000)		TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
Neuvirth, Michal			G	NHL	29	$2,500,000$2,500,000$0$250,000	$2,500,000$2,500,000$0$250,000	UFA
Hammond, Andrew			G	NHL	29	$1,350,000$1,500,000$0$0	UFA
Subban, Malcolm			G	Minor	23			RFA
Statistics		STANDARD PLAYER CONTRACTS				28	11	6	3	2	1
		SALARY CAP				$75,000,000	$79,500,000	$81,500,000	$81,500,000	$81,500,000	$82,500,000	$83,500,000
		PROJECTED CAP HIT				$54,855,834	$29,539,167	$21,251,667	$11,316,667	$7,150,000	$1,275,000	$0
		PROJECTED CAP SPACE				$20,144,166	$49,960,833	$60,248,333	$70,183,333	$74,350,000	$81,225,000	$83,500,000
		ESTIMATED SALARY EXPENDITURE				$57,760,000	$30,425,000	$20,275,000	$8,625,000	$4,825,000	$825,000	$0
		POTENTIAL PERFORMANCE BONUSES				-$82,500	$0	$0	$0	$0	$0	$0

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