Total Salaries	93,100,000$
	Retains & Buyouts	-1,950,000$
	Actual Cap Hit	91,150,000$
	Actual Cap Space	-11,250,000$
	Projected Total Cap Hit	79,044,824$
	Projected Cap Space	855,176$

UPPER LIMIT:79,900,000$ LOWER LIMIT: 47,918,318$

Golden Knights Roster	Pos	Age	Cap Hit	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32
Adrian Kempe	C/LW/RW	28	6,000,000$	6,000,000$	6,000,000$	UFA
Alexis Lafreniere	LW/RW	23	4,500,000$	4,500,000$	RFA
Bobby McMann	LW	28	2,500,000$	2,500,000$	2,500,000$	2,500,000$	UFA
Brady Skjei	D	31	6,000,000$	6,000,000$	6,000,000$	6,000,000$	6,000,000$	UFA
Cam Fowler	D	33	4,000,000$	4,000,000$	UFA
Connor Ingram	G	28	3,000,000$	3,000,000$	3,000,000$	3,000,000$	3,000,000$	UFA
David Pastrnak	LW/RW	28	9,000,000$	9,000,000$	9,000,000$	UFA
Drew O'Connor	LW/RW	26	3,000,000$	3,000,000$	3,000,000$	3,000,000$	UFA
Erik Karlsson	D	34	7,500,000$	7,500,000$	7,500,000$	7,500,000$	7,500,000$	UFA
Evgeny Kuznetsov	C	32	1,000,000$	1,000,000$	UFA
Gustav Nyquist	LW/RW	35	3,800,000$	3,800,000$	UFA
Ilya Sorokin	G	29	5,200,000$	5,200,000$	5,200,000$	UFA
Jack Eichel	C	28	8,000,000$	8,000,000$	8,000,000$	8,000,000$	UFA
Jean-Gabriel Pageau	C	32	3,600,000$	3,600,000$	3,600,000$	3,600,000$	UFA
Jonathan Marchessault	LW/RW	34	6,700,000$	6,700,000$	6,700,000$	6,700,000$	UFA
Kyle Palmieri	RW	34	5,400,000$	5,400,000$	UFA
Luke Kunin	C/LW/RW	27	1,200,000$	1,200,000$	1,200,000$	1,200,000$	1,200,000$	UFA
Neal Pionk	D	29	5,000,000$	5,000,000$	5,000,000$	UFA
Radko Gudas	D	34	2,200,000$	2,200,000$	UFA
Simon Benoit	D	26	1,000,000$	1,000,000$	RFA
William Karlsson	C	32	4,500,000$	4,500,000$	4,500,000$	UFA

Farm Roster	Pos	Age	Cap Hit	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32
Alex Barre-Boulet	C/LW/RW	27	900,000$	900,000$	900,000$	900,000$	UFA
Axel Jonsson-Fjallby	LW	27	900,000$	900,000$	900,000$	UFA
Calle Clang	G	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Carter Savoie	LW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Corson Ceulemans	D	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
David Gustafsson	C	24	800,000$	800,000$	RFA
Dmitri Samorukov	D	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Egor Afanasyev	LW	24	800,000$	800,000$	RFA
Ivan Miroshnichenko	LW	21	900,000$	900,000$	900,000$	900,000$	RFA
Jacob Moverare	D	26	900,000$	900,000$	RFA
Jakub Skarek	G	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Jared McIsaac	D	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Jonah Gadjovich	LW	26	800,000$	800,000$	RFA
Jonny Brodzinski	C/RW	31	900,000$	900,000$	UFA
Kale Clague	D	26	800,000$	800,000$	800,000$	UFA
Kevin Mandolese	G	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Marc Del Gaizo	D	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Max Jones	LW/RW	27	900,000$	900,000$	UFA
Nic Petan	C	30	900,000$	900,000$	UFA
Nick Blankenburg	D	26	800,000$	800,000$	800,000$	UFA
Nikolai Knyzhov	D	27	800,000$	800,000$	800,000$	UFA
Oliver Wahlstrom	RW	24	800,000$	800,000$	800,000$	RFA
Sasha Pastujov	LW/RW	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Taylor Gauthier	G	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Trey Fix-Wolansky	RW	25	600,000$	600,000$	RFA
Vasily Podkolzin	LW/RW	23	900,000$	900,000$	RFA
Walker Duehr	RW	27	900,000$	900,000$	UFA
Yegor Sokolov	LW/RW	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA