Forums/Expansion Draft

Page 1 of 1

My expansion team

Created by: Karn99

Published: Feb. 24, 2017 at 12:00 a.m.

Vegas Golden Knights

PROJECTED CAP HIT : $53,401,666

PROJECTED CAP SPACE : $21,598,334

DRAFTED: 30/30

CAP HIT

SALARY

PERFORMANCE BONUS

SIGNING BONUS

CONTRACT CLAUSE

FORWARDS (15 - $27,558,333)

TERMS

POS

STATUS

AGE

2017-18

2018-19

2019-20

2020-21

2021-22

2022-23

2023-24

Killorn, Alex

NTC

C, LW

NHL

$4,450,000

UFA

Silfverberg, Jakob

RW, LW

NHL

$3,750,000

UFA

Eller, Lars

NHL

$3,500,000

UFA

Stempniak, Lee

NHL

$2,500,000

UFA

Comeau, Blake

LW, LW

NHL

$2,400,000

UFA

Bouma, Lance

C, LW, RW

NHL

$1,000,000

UFA

Richardson, Brad

$2,083,333

UFA

Järnkrok, Calle

C, C, LW

NHL

$1,000,000

UFA

Grabner, Michael

RW, RW

NHL

$1,650,000

UFA

Karlsson, William

NHL

$1,000,000

RFA

Sceviour, Colton

C, C

NHL

$950,000

UFA

Nolan, Jordan

NHL

$950,000

UFA

Armia, Joel

RW, LW

NHL

$925,000

RFA

Deslauriers, Nicolas

LW, RW

NHL

$775,000

UFA

Kühnhackl, Tom

NHL

$625,000

RFA

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

DEFENSE (12 - $19,489,167)	TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
MacDonald, Andrew		RD	NHL	30
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
Sbisa, Luca		LD	NHL	27	$3,600,000$4,000,000$0$1,000,000	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
Hickey, Thomas		LD	NHL	28	$2,200,000$3,100,000$0$0	UFA
Davidson, Brandon		LD	NHL	25	$1,425,000$1,550,000$0$0	RFA
Marincin, Martin		LD	NHL	25	$1,250,000$1,300,000$0$0	RFA
Merrill, Jon		LD	NHL	25	$1,137,500$1,275,000$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
Edmundson, Joel		LD/RD	NHL	23	$1,050,000$1,200,000$0$0	RFA
van Riemsdyk, Trevor		RD	NHL	25	$825,000$900,000$0$0	RFA
GOALIES (3 - $6,354,166)	TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
Howard, Jimmy	M-NTC	G	NHL	33	$5,291,666$5,000,000$0$0M-NTC	$5,291,666$4,250,000$0$0	UFA
Montoya, Al		G	NHL	32	$1,062,500$1,000,000$0$0	$1,062,500$1,125,000$0$0	UFA
Subban, Malcolm		G	Minor	23			RFA
Statistics	STANDARD PLAYER CONTRACTS				29	9	4	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				$53,401,666	$22,455,833	$11,251,667	$9,616,667	$5,450,000	$4,450,000	$0
	PROJECTED CAP SPACE				$21,598,334	$57,044,167	$70,248,333	$71,883,333	$76,050,000	$78,050,000	$83,500,000
	ESTIMATED SALARY EXPENDITURE				$57,060,000	$23,675,000	$12,250,000	$9,050,000	$5,450,000	$4,450,000	$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