Forums/Expansion Draft

Page 1 of 1

Goalie version

Created by: bstbullies

Published: May 4, 2017 at 9:36 a.m.

Vegas Golden Knights

PROJECTED CAP HIT : $40,272,063

PROJECTED CAP SPACE : $34,727,937

DRAFTED: 30/30

CAP HIT

SALARY

PERFORMANCE BONUS

SIGNING BONUS

CONTRACT CLAUSE

FORWARDS (15 - $22,862,500)

TERMS

POS

STATUS

AGE

2017-18

2018-19

2019-20

2020-21

2021-22

2022-23

2023-24

Silfverberg, Jakob

RW, LW

NHL

$3,750,000

UFA

Hayes, Kevin

NHL

$2,600,000

RFA

Bouma, Lance

C, LW, RW

NHL

$1,000,000

UFA

Järnkrok, Calle

C, C, LW

NHL

$1,000,000

UFA

Zucker, Jason

LW, RW

NHL

$2,000,000

RFA

Namestnikov, Vladislav

C, RW, C

NHL

$1,937,500

RFA

Smith, Zack

M-NTC

C, C

NHL

$3,250,000

UFA

Letestu, Mark

C, RW

NHL

$1,800,000

UFA

Nordström, Joakim

LW, RW

NHL

$1,275,000

RFA

Jaskin, Dmitrij

RW, LW

NHL

$1,000,000

RFA

Armia, Joel

RW, LW

NHL

$925,000

RFA

Rychel, Kerby

ELC

Minor

RFA

Cousins, Nick

C, C

NHL

$1,000,000

RFA

Pulkkinen, Teemu

NHL

$700,000

RFA

Wilson, Scott

NHL

$625,000

RFA

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

DEFENSE (9 - $14,009,563)	TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
Demers, Jason	M-NTC	RD	NHL	29	$3,937,500$4,725,000$0$1,000,000M-NTC	$3,937,500$3,850,000$0$0M-NTC	$3,937,500$3,150,000$0$0M-NTC	$3,937,500$3,150,000$0$1,000,000	UFA
Emelin, Alexei	M-NTC	LD	NHL	31	$2,982,375$3,200,598$0$0M-NTC	UFA
Sbisa, Luca		LD	NHL	27	$3,600,000$4,000,000$0$1,000,000	UFA
McNabb, Brayden		LD	NHL	26	$1,700,000$1,800,000$0$0	UFA
Oleksiak, Jamie		LD/RD	NHL	24	$964,688$964,688$0$0	RFA
Mueller, Mirco		LD	Minor	22			RFA
Pulock, Ryan	ELC	RD	Minor	22		RFA
van Riemsdyk, Trevor		RD	NHL	25	$825,000$900,000$0$0	RFA
Ouellet, Xavier		LD/RD	NHL	23
GOALIES (6 - $3,400,000)	TERMS	POS	STATUS	AGE	2017-18	2018-19	2019-20	2020-21	2021-22	2022-23	2023-24
Pickard, Calvin		G	NHL	25	$1,000,000$1,075,000$0$0	RFA
Subban, Malcolm		G	Minor	23			RFA
Ullmark, Linus		G	Minor	23			RFA
Grubauer, Philipp		G	NHL	25	$1,500,000$1,500,000$0$0	RFA
Korpisalo, Joonas		G	NHL	23	$900,000$700,000$0$0	$900,000$1,100,000$0$0	RFA
Wedgewood, Scott		G	Minor	24		RFA
Statistics	STANDARD PLAYER CONTRACTS				29	9	3	3	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				$40,272,063	$13,837,500	$8,187,500	$8,187,500	$1,000,000	$0	$0
	PROJECTED CAP SPACE				$34,727,937	$65,662,500	$73,312,500	$73,312,500	$80,500,000	$82,500,000	$83,500,000
	ESTIMATED SALARY EXPENDITURE				$43,675,286	$16,025,000	$7,500,000	$7,500,000	$1,000,000	$0	$0
	POTENTIAL PERFORMANCE BONUSES				-$850,000	$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