VEGAS GOLDEN KNIGHTS

PROJECTED CAP HIT : $66,300,833
PROJECTED CAP SPACE : $8,699,167
PROJECTED LTIR USED : $0
CURRENT CAP SPACE : $8,699,167
DEADLINE CAP SPACE : $40,451,127
TODAYS CAP HIT : $66,300,833
ROSTER SIZE: 20/23
CONTRACTS: 29/50
DRAFT YEARROUND 1ROUND 2ROUND 3ROUND 4ROUND 5ROUND 6ROUND 7
2018
2019
2020
FORWARDS (11 - $38,300,000)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, JamesM-NTCLW, RWNHL29$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, ReillyRW, 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, DavidM-NTCLW, RWNHL29$3,750,000$3,750,000$3,750,000Modified NTC
UFA
Haula, ErikC, LWNHL26$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
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
Marchessault, JonathanCNHL26$750,000$750,000$750,000
UFA
Thorburn, ChrisRW, LWNHL34
UFA
Lindberg, OscarCNHL25
RFA
Pulkkinen, TeemuLWNHL25
RFA
DEFENSE (9 - $21,250,833)TERMSPOSSTATUSAGE2017-182018-192019-202020-212021-222022-232023-24
Garrison, JasonNTCDNHL32$4,600,000$4,600,000$2,500,000NTC
UFA
Emelin, AlexeiM-NTCDNHL31$4,100,000$4,100,000$4,400,000Modified NTC
UFA
Sbisa, LucaDNHL27$3,600,000$3,600,000$4,000,000$1,000,000
UFA
Stoner, ClaytonDNHL32$3,250,000$3,250,000$3,250,000
UFA
McNabb, BraydenDNHL26$1,700,000$1,700,000$1,800,000
UFA
Merrill, JonDNHL25$1,137,500$1,137,500$1,275,000
RFA
Miller, ColinDNHL24$1,000,000$1,000,000$1,100,000
RFA
Engelland, Deryk35+DNHL35$1,000,000$2,000,000$1,000,000$1,000,000
UFA
Theodore, SheaELC DNHL21$863,333$863,333$832,500
RFA
Reinhart, GriffinDNHL23
RFA
Schmidt, NateDNHL25
RFA
GOALTENDERS (2 - $6,750,000)TERMSPOSSTATUSAGE2017-182018-192019-202020-212021-222022-232023-24
Fleury, Marc-AndreM-NTCNMCGNHL32$5,750,000$5,750,000$5,750,000Modified NTC, NMC$5,750,000$5,750,000$5,750,000Modified NTC, NMC
UFA
Pickard, CalvinGNHL25$1,000,000$1,000,000$1,075,000
RFA
Berube, Jean-FrancoisGNHL25
UFA

Statistics

ROSTER SIZE 22741100
STANDARD PLAYER CONTRACTS 291161100
SALARY CAP $75,000,000$75,000,000$75,000,000$75,000,000$75,000,000$75,000,000$75,000,000
PROJECTED CAP HIT $66,300,833$28,550,000$16,850,000$5,000,000$5,000,000$0$0
PROJECTED CAP SPACE $8,699,167$46,450,000$58,150,000$70,000,000$70,000,000$75,000,000$75,000,000
CURRENT CAP SPACE $8,699,167------
DEADLINE CAP SPACE $40,451,127------
CURRENT LTIR RELIEF $0------
ESTIMATED SALARY EXPENDITURE $69,532,500$28,550,000$14,850,000$3,500,000$4,500,000$0$0
CARRYOVER BONUS OVERAGES $0------
POTENTIAL PERFORMANCE BONUSES $1,000,000$0$0$0$0$0$0
RETAINED SALARY REMAINING 3333333
NON-ROSTER PLAYERS (7)TERMSPOSSTATUSAGE2017-182018-192019-202020-212021-222022-232023-24
Tuch, AlexELC RWMinor21$925,000$1,350,000$70,000$425,000$92,500$925,000$1,350,000$70,000$425,000$92,500
RFA
Bischoff, JakeELC DMinor22$833,750$925,000$70,000$182,500$92,500$833,750$925,000$70,000$92,500
RFA
Duke, ReidELC C, RWMinor21$770,000$925,000$70,000$182,500$92,500$770,000$925,000$70,000$182,500$92,500$770,000$925,000$70,000$100,000$92,500
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
Carrier, WilliamELCLWMinor22$689,167$856,667$70,000$82,500
RFA
Nosek, TomasLWMinor24$612,500$612,500$650,000
RFA
Leipsic, BrendanLWMinor23
RFA
Brickley, ConnorCMinor25
UFA

Legend

Waivers-Exempt
Slide Risk
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