VEGAS GOLDEN KNIGHTS

PROJECTED CAP HIT : $70,872,786
PROJECTED CAP SPACE : $4,127,214
PROJECTED LTIR USED : $0
CURRENT CAP SPACE : $4,463,150
DEADLINE CAP SPACE : $19,191,545
TODAYS CAP HIT : $71,006,791
ROSTER SIZE: 23/23
CONTRACTS: 42/50
DRAFT YEARROUND 1ROUND 2ROUND 3ROUND 4ROUND 5ROUND 6ROUND 7
2018
2019
2020
FORWARDS (16 - $42,876,667)TERMSPOSSTATUSAGE2017-182018-192019-202020-212021-222022-232023-24
Clarkson, DavidM-NTCNMCRWIR 33$5,250,000$5,250,000$7,000,000$5,000,000Modified NTC, NMC$5,250,000$5,250,000$4,750,000$3,750,000Modified NTC, NMC$5,250,000$5,250,000$3,250,000$2,250,000Modified NTC, NMC
UFA
Neal, James "A"M-NTCLW, RWNHL30$5,000,000$5,000,000$5,000,000Modified NTC
UFA
Grabovski, MikhailC, RWIR 33$5,000,000$5,000,000$6,000,000
UFA
Smith, Reilly "A"RW, LWNHL26$5,000,000$5,000,000$6,000,000$1,000,000$5,000,000$5,000,000$6,000,000$1,000,000Modified NTC$5,000,000$5,000,000$5,000,000Modified NTC$5,000,000$5,000,000$3,500,000Modified NTC$5,000,000$5,000,000$4,500,000$1,000,000
UFA
Shipachyov, Vadim CNHL30$4,500,000$4,500,000$5,000,000$2,000,000$4,500,000$4,500,000$4,000,000
UFA
Eakin, CodyCNHL26$3,850,000$3,850,000$3,850,000$3,850,000$3,850,000$3,850,000$3,850,000$3,850,000$3,850,000
UFA
Perron, David "A"M-NTCLW, RWNHL29$3,750,000$3,750,000$3,750,000Modified NTC
UFA
Haula, ErikC, LWIR 26$2,750,000$2,750,000$2,750,000$2,750,000$2,750,000$2,750,000$2,750,000$2,750,000$2,750,000
UFA
Lindberg, OscarCNHL25$1,700,000$1,700,000$1,600,000$1,700,000$1,700,000$1,800,000
UFA
Bellemare, Pierre-EdouardLW, CNHL32$1,450,000$1,450,000$1,450,000$1,450,000$1,450,000$1,450,000
UFA
Karlsson, WilliamCNHL24$1,000,000$1,000,000$1,000,000
RFA
Tuch, AlexELC RWNHL21$925,000$1,350,000$925,000$425,000$92,500$925,000$1,350,000$925,000$425,000$92,500
RFA
Marchessault, JonathanCIR 26$750,000$750,000$750,000
UFA
Carrier, WilliamELCLWNHL22$689,167$856,667$750,000$82,500
RFA
Leipsic, BrendanLWNHL23$650,000$650,000$650,000$650,000$650,000$650,000
RFA
Nosek, TomasLWNHL25$612,500$612,500$650,000
RFA
DEFENSE (10 - $19,962,500)TERMSPOSSTATUSAGE2017-182018-192019-202020-212021-222022-232023-24
Garrison, Jason "A"NTCLDNHL32$4,600,000$4,600,000$2,500,000NTC
UFA
Sbisa, Luca "A"LDNHL27$3,600,000$3,600,000$4,000,000$1,000,000
UFA
Stoner, ClaytonLDIR 32$3,250,000$3,250,000$3,250,000
UFA
Schmidt, NateLDNHL26$2,225,000$2,225,000$2,150,000$2,225,000$2,225,000$2,300,000
UFA
McNabb, BraydenLDNHL26$1,700,000$1,700,000$1,800,000
UFA
Merrill, JonLDNHL25$1,137,500$1,137,500$1,275,000
RFA
Miller, ColinRDNHL24$1,000,000$1,000,000$1,100,000
RFA
Engelland, Deryk "A"35+RDNHL35$1,000,000$2,000,000$1,000,000$1,000,000
UFA
Reinhart, GriffinLDNHL23$800,000$800,000$750,000$800,000$800,000$850,000
RFA
Hunt, BradLDNHL29$650,000$650,000$650,000$650,000$650,000$650,000
UFA
GOALTENDERS (3 - $7,050,000)TERMSPOSSTATUSAGE2017-182018-192019-202020-212021-222022-232023-24
Fleury, Marc-AndreM-NTCNMCGIR 32$5,750,000$5,750,000$5,750,000Modified NTC, NMC$5,750,000$5,750,000$5,750,000Modified NTC, NMC
UFA
Subban, MalcolmGNHL23$650,000$650,000$650,000$650,000$650,000$650,000
RFA
Lagace, MaximeGNHL24$650,000$650,000$650,000
RFA
SEASON OPENING INJURED RESERVE (1)TERMSPOSSTATUSAGE2017-182018-192019-202020-212021-222022-232023-24
Duke, ReidELC C, RWSOIR 21$0$925,000$742,500$182,500$92,500$770,000$925,000$742,500$182,500$92,500$770,000$925,000$825,000$100,000$92,500
RFA
RETAINED SALARY TRANSACTIONS (1)2017-182018-192019-202020-212021-222022-232023-24
Emelin, Alexei$1,117,625$0$1,199,402

Statistics

ROSTER SIZE 291441100
STANDARD PLAYER CONTRACTS 4224121100
UPPER LIMIT $75,000,000$75,000,000$75,000,000$75,000,000$75,000,000$75,000,000$75,000,000
PROJECTED CAP HIT $70,872,786$36,920,000$17,620,000$5,000,000$5,000,000$0$0
PROJECTED CAP SPACE $4,127,214$38,080,000$57,380,000$70,000,000$70,000,000$75,000,000$75,000,000
CURRENT CAP SPACE $4,463,150------
DEADLINE CAP SPACE $19,191,545------
CURRENT LTIR RELIEF $0------
ESTIMATED SALARY EXPENDITURE $72,650,000$37,117,500$15,675,000$3,500,000$4,500,000$0$0
CARRYOVER BONUS OVERAGES $0------
POTENTIAL PERFORMANCE BONUSES $1,507,500$607,500$100,000$0$0$0$0
RETAINED SALARY REMAINING 2333333
NON-ROSTER PLAYERS (18)TERMSPOSSTATUSAGE2017-182018-192019-202020-212021-222022-232023-24
Brannstrom, ErikELC LDLoan18$925,000$1,375,000$70,000$450,000$92,500$925,000$1,375,000$70,000$450,000$92,500$925,000$1,375,000$70,000$450,000$92,500
RFA
Glass, CodyELC CJunior18$925,000$1,775,000$70,000$850,000$92,500$925,000$1,775,000$70,000$850,000$92,500$925,000$1,775,000$70,000$850,000$92,500
RFA
Suzuki, NickELC CJunior18$925,000$1,387,500$70,000$425,000$92,500$925,000$1,387,500$70,000$425,000$92,500$925,000$1,387,500$70,000$537,500$92,500
RFA
Theodore, SheaELC LDMinor22$863,333$863,333$70,000
RFA
Hague, NicolasELC DJunior18$853,333$925,000$70,000$132,500$92,500$853,333$925,000$70,000$82,500$92,500$853,333$925,000$70,000$92,500
RFA
Bischoff, JakeELC DMinor23$833,750$925,000$70,000$182,500$92,500$833,750$925,000$70,000$92,500
RFA
Coghlan, DylanELC RDJunior19$731,666$731,666$60,000$45,000$731,666$731,666$60,000$50,000$731,666$731,666$60,000$50,000
RFA
Ferguson, DylanELC GJunior19$716,666$716,666$60,000$50,000$716,666$716,666$60,000$50,000$716,666$716,666$60,000$50,000
RFA
Hyka, TomasELC RWMinor24$710,000$710,000$70,000$60,000
RFA
Kolesar, KeeganELC RWMinor20$702,500$905,000$70,000$257,500$92,500$702,500$905,000$70,000$232,500$702,500$905,000$70,000$117,500
RFA
Pulkkinen, TeemuLWMinor25$700,000$700,000$125,000
RFA
Lindberg, TobiasELC LWMinor22$693,333$850,000$70,000$115,000$85,000
RFA
Pirri, BrandonC, LW, RWMinor26$650,000$650,000$225,000
UFA
Casto, ChrisRDMinor25$650,000$650,000$125,000
RFA
Thompson, PaulRWMinor28$650,000$650,000$230,000
UFA
Matteau, StefanLWMinor23$650,000$650,000$100,000
RFA
Dansk, Oscar GMinor23$650,000$650,000$75,000
RFA
Tynan, T.J.CMinor25$650,000$650,000$200,000$650,000$650,000$650,000
UFA

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