Total Salaries	72,100,000$
	Retains & Buyouts	2,250,000$
	Actual Cap Hit	74,350,000$
	Actual Cap Space	550,000$
	Projected Total Cap Hit	71,786,569$
	Projected Cap Space	3,113,431$

UPPER LIMIT:74,900,000$ LOWER LIMIT: 44,919,674$

Golden Knights Roster	Pos	Age	Cap Hit	2022-23	2023-24	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30
Adrian Kempe	C/LW/RW	26	2,000,000$	2,000,000$	RFA
Anton Lundell	C	21	1,800,000$	1,800,000$	1,800,000$	1,800,000$	RFA
Brendan Lemieux	LW	27	700,000$	700,000$	700,000$	700,000$	700,000$	UFA
Collin Delia	G	28	900,000$	900,000$	UFA
Conor Sheary	LW/RW	30	3,000,000$	3,000,000$	3,000,000$	3,000,000$	UFA
David Pastrnak	RW	26	9,000,000$	9,000,000$	9,000,000$	9,000,000$	9,000,000$	UFA
Eric Comrie	G	27	2,500,000$	2,500,000$	2,500,000$	2,500,000$	2,500,000$	UFA
Erik Karlsson	D	32	7,600,000$	7,600,000$	7,600,000$	UFA
Ilya Sorokin	G	27	5,200,000$	5,200,000$	5,200,000$	5,200,000$	5,200,000$	UFA
Jack Eichel	C	26	8,000,000$	8,000,000$	RFA
Jacob Trouba	D	29	4,700,000$	4,700,000$	4,700,000$	UFA
Jake Evans	C	26	2,500,000$	2,500,000$	2,500,000$	2,500,000$	2,500,000$	UFA
Jakob Silfverberg	LW/RW	32	3,000,000$	3,000,000$	3,000,000$	UFA
Jeremy Lauzon	D	25	2,500,000$	2,500,000$	2,500,000$	2,500,000$	UFA
Kevin Hayes	C/LW/RW	30	4,100,000$	4,100,000$	4,100,000$	4,100,000$	4,100,000$	UFA
Luke Kunin	C/LW/RW	25	1,900,000$	1,900,000$	RFA
Marc-Edouard Vlasic	D	36	1,600,000$	1,600,000$	1,600,000$	1,600,000$	UFA
Max Domi	C/LW/RW	28	2,800,000$	2,800,000$	UFA
Riley Stillman	D	25	1,800,000$	1,800,000$	1,800,000$	RFA
Rudolfs Balcers	LW/RW	26	2,500,000$	2,500,000$	RFA
Tim Stutzle	C/LW	21	1,500,000$	1,500,000$	1,500,000$	RFA
Tyson Barrie	D	31	4,300,000$	4,300,000$	4,300,000$	4,300,000$	UFA

Non-Roster	Pos	Age	Cap Hit	2022-23	2023-24	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30
Antoine Morand	C	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Axel Jonsson-Fjallby	LW	25	700,000$	700,000$	RFA
David Gustafsson	C	23	800,000$	800,000$	RFA
Dmitri Samorukov	D	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Dominik Bokk	LW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Egor Afanasyev	LW	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Egor Sokolov	LW	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Felix Sandstrom	G	26	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Filip Berglund	D	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Jacob Moverare	D	24	700,000$	700,000$	700,000$	RFA
Jakub Skarek	G	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Jared McIsaac	D	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Joel Teasdale	LW	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Jonah Gadjovich	LW	24	800,000$	800,000$	800,000$	RFA
Joseph Cecconi	D	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Kale Clague	D	24	800,000$	800,000$	RFA
Kevin Mandolese	G	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Marc Del Gaizo	D	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Markus Phillips	D	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Max Jones	LW	25	800,000$	800,000$	RFA
Mikhail Berdin	G	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Nick Blankenburg	D	24	2,400,000$	2,400,000$	RFA
Oliver Wahlstrom	RW	22	1,200,000$	1,200,000$	1,200,000$	RFA
Philipp Kurashev	C/LW/RW	23	800,000$	800,000$	800,000$	RFA
Riley Tufte	LW	25	900,000$	900,000$	RFA
Thomas Novak	C	25	800,000$	800,000$	RFA
Trey Fix-Wolansky	RW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Vasily Podkolzin	RW	21	900,000$	900,000$	900,000$	900,000$	RFA
Vladimir Tkachev	LW	27	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$