Forums/Expansion Draft

The Vegas Golden Knights 2017-18 (Using assumptions)

Vegas Golden Knights

PROJECTED CAP HIT : $57,039,518

PROJECTED CAP SPACE : $17,960,482

DRAFTED: 30/30

CAP HIT

SALARY

PERFORMANCE BONUS

SIGNING BONUS

CONTRACT CLAUSE

FORWARDS (16 - $32,233,333)

TERMS

POS

STATUS

AGE

2017-18

2018-19

2019-20

2020-21

2021-22

2022-23

2023-24

Jokinen, Jussi

M-NTC

LW, RW

NHL

34

$1,100,000$1,100,000$0$0M-NTC

UFA

Eller, Lars

C

NHL

28

$3,500,000$4,750,000$0$0

UFA

Bailey, Josh

LW, LW, C

NHL

27

$3,300,000$4,000,000$0$0

UFA

Ward, Joel

M-NTC

RW

NHL

36

$3,275,000$3,275,000$0$200,000M-NTC

UFA

Stajan, Matt

M-NTC

C

NHL

33

$3,125,000$2,500,000$0$500,000M-NTC

UFA

Stempniak, Lee

RW

NHL

34

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

UFA

Weise, Dale

RW, LW

NHL

28

$2,350,000$2,550,000$0$0

$2,350,000$2,350,000$0$0

$2,350,000$1,750,000$0$0

UFA

Richardson, Brad

RW

IR

32

$2,083,333$2,250,000$0$0

UFA

Sheahan, Riley

C, C

NHL

25

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

RFA

Zucker, Jason

LW, RW

NHL

25

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

RFA

Namestnikov, Vladislav

C, RW, C

NHL

24

$1,937,500$1,975,000$0$0

RFA

Baertschi, Sven

LW

NHL

24

$1,850,000$2,000,000$0$0

RFA

Reaves, Ryan

RW

NHL

30

$1,125,000$1,125,000$0$0

UFA

Deslauriers, Nicolas

LW, RW

NHL

26

$775,000$775,000$0$0

UFA

Wilson, Scott

LW

NHL

25

$625,000$660,000$0$0

RFA

Leivo, Josh

LW, LW

NHL

24

$612,500$650,000$0$0

RFA

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

DEFENSE (11 - $23,806,185)		TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
Myers, Tyler			RD	NHL	27	$5,500,000$3,500,000$0$0	$5,500,000$3,000,000$0$0	UFA
Johnson, Jack			LD	NHL	30	$4,357,143$5,000,000$0$0	UFA
Emelin, Alexei		M-NTC	LD	NHL	31	$2,982,375$3,200,598$0$0M-NTC	UFA
Ellis, Ryan			RD	NHL	26	$2,500,000$3,000,000$0$0	$2,500,000$3,500,000$0$0	UFA
McNabb, Brayden			LD	NHL	26	$1,700,000$1,800,000$0$0	UFA
Moore, John			LD	NHL	26	$1,666,667$1,950,000$0$0	UFA
Davidson, Brandon			LD	NHL	25	$1,425,000$1,550,000$0$0	RFA
Borowiecki, Mark			LD	NHL	27	$1,100,000$1,200,000$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
van Riemsdyk, Trevor			RD	NHL	25	$825,000$900,000$0$0	RFA
Wiercioch, Patrick			LD	NHL	26	$650,000$650,000$0$0	RFA
GOALIES (3 - $1,000,000)		TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
Raanta, Antti			G	NHL	28	$1,000,000$1,000,000$0$0	UFA
Subban, Malcolm			G	Minor	23			RFA
Tokarski, Dustin			G	Minor	27		UFA
Statistics		STANDARD PLAYER CONTRACTS				30	5	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				$57,039,518	$11,450,000	$2,350,000	$0	$0	$0	$0
		PROJECTED CAP SPACE				$17,960,482	$68,050,000	$79,150,000	$81,500,000	$81,500,000	$82,500,000	$83,500,000
		ESTIMATED SALARY EXPENDITURE				$59,560,598	$10,200,000	$1,750,000	$0	$0	$0	$0
		POTENTIAL PERFORMANCE BONUSES				$0	$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

Protected Players

Load Protected Players

Hide Protected PlayersShow Protected Players

 

Reply

Page 1 of 0