Total Salaries	85,600,000$
	Retains & Buyouts	-2,650,000$
	Actual Cap Hit	82,950,000$
	Actual Cap Space	-350,000$
	Projected Total Cap Hit	82,882,235$
	Projected Cap Space	-282,235$

UPPER LIMIT:82,600,000$ LOWER LIMIT: 49,537,585$

Golden Knights Roster	Pos	Age	Cap Hit	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33
Adrian Kempe	C/LW/RW	29	6,000,000$	6,000,000$	UFA
Alex Nedeljkovic	G	29	2,000,000$	2,000,000$	UFA
Bobby McMann	LW	29	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$	UFA
Brayden McNabb	D	34	2,800,000$	2,800,000$	2,800,000$	UFA
Cam Fowler	D	33	4,800,000$	4,800,000$	4,800,000$	4,800,000$	4,800,000$	UFA
Erik Karlsson	D	35	7,500,000$	7,500,000$	7,500,000$	7,500,000$	UFA
Ilya Sorokin	G	30	5,200,000$	5,200,000$	UFA
Isac Lundestrom	C/RW	26	1,800,000$	1,800,000$	RFA
Jack Eichel	C	29	8,000,000$	8,000,000$	8,000,000$	UFA
Jonathan Marchessault	LW/RW	34	6,700,000$	6,700,000$	6,700,000$	UFA
Kyle Palmieri	RW	34	4,200,000$	4,200,000$	4,200,000$	4,200,000$	4,200,000$	UFA
Luke Kunin	C/LW/RW	27	1,200,000$	1,200,000$	1,200,000$	1,200,000$	UFA
Max Pacioretty	LW	36	1,500,000$	1,500,000$	1,500,000$	UFA
Nick Paul	C/LW	30	3,300,000$	3,300,000$	3,300,000$	3,300,000$	UFA
Radko Gudas	D	35	3,200,000$	3,200,000$	3,200,000$	3,200,000$	3,200,000$	UFA
Ryan Nugent-Hopkins	C/LW	32	6,800,000$	6,800,000$	UFA
Simon Benoit	D	27	2,000,000$	2,000,000$	2,000,000$	2,000,000$	2,000,000$	UFA
Vasily Podkolzin	LW/RW	24	900,000$	900,000$	RFA
William Nylander	LW/RW	29	9,200,000$	9,200,000$	9,200,000$	9,200,000$	9,200,000$	UFA

Farm Roster	Pos	Age	Cap Hit	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33
Alex Barre-Boulet	C/LW/RW	28	900,000$	900,000$	900,000$	UFA
Axel Jonsson-Fjallby	LW	27	900,000$	900,000$	UFA
Calle Clang	G	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Corson Ceulemans	D	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
David Gustafsson	C	25	800,000$	800,000$	RFA
Ivan Miroshnichenko	LW	21	900,000$	900,000$	900,000$	RFA
Jacob Moverare	D	27	900,000$	900,000$	UFA
Jakub Skarek	G	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Joel Blomqvist	G	23	800,000$	800,000$	800,000$	RFA
Jonah Gadjovich	LW	27	800,000$	800,000$	UFA
Joshua Roy	C/LW/RW	22	800,000$	800,000$	800,000$	RFA
Kale Clague	D	27	800,000$	800,000$	UFA
Kevin Mandolese	G	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Marc Del Gaizo	D	26	1,100,000$	1,100,000$	RFA
Nick Blankenburg	D	27	800,000$	800,000$	UFA
Nikolai Knyzhov	D	27	800,000$	800,000$	UFA
Nikolai Kovalenko	RW	26	800,000$	800,000$	RFA
Noah Gregor	C	27	900,000$	900,000$	UFA
Oliver Okuliar	LW	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Oliver Wahlstrom	RW	25	800,000$	800,000$	RFA
Sam Poulin	LW/RW	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Samuel Bolduc	D	24	800,000$	800,000$	RFA
Sasha Pastujov	LW/RW	22	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$	UFA
Trey Fix-Wolansky	RW	26	900,000$	900,000$	900,000$	UFA
Ty Nelson	D	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Yegor Sokolov	LW/RW	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA