Estimated 2021-22 Cap Space for ALL Teams

Created by: NHLfan10506

Team: 2021-22 Custom Team

Initial Creation Date: May 30, 2021

Published: May 30, 2021

Salary Cap Mode: Basic

Legend

Left Handed

Original Team

Waivers Exempt

Right Handed

Position

Trade Clause

Max Perf. Bonus

Expiry Status

Term Remaining

McDavid, Connor

$12,500,000 ( Performance Bonus

$250,000)

NMC

UFA - 5

Description

Methodology

1. Took all existing contracts
2. Added Evolving Wild RFA figures for all likely RFA signings
3. Added likely UFA returnees (using EW contract projections)
4. Put likely LTIR onto LTIR
5. Filled in remaining roster spots with minimum salaries

These totals do NOT include:

1. Expansion selections
2. New UFAs
3. Any projected trades
4. Buyouts (Anthony DeAngelo, Erik Johnson, etc)

Here are the "Key UFAs" I included (using Evolving Wild contract projection):

ANA: Getzlaf
BOS: Hall, Krejci
CAR: Hamilton
COL: Landeskog
EDM: RNH, Larsson
FLA: Wenneberg
MIN: Bonino
TOR: Hyman
WAS: Ovechkin

Here are the "Likely LTIR" players I used

ANA: Kesler
BOS: Moore
CHI: Seabrook, Shaw
NYI: Boychuk
VAN: Ferland
WPG: Little

----
This is rather back-of-the-envelope number crunching just to get a baseline. But I haven't seen this anywhere else, so thought I'd add. If there are ways I can improve this, I am open to it.

Note - the players listed to the side are just to get the logos on there.

ROSTER

LONG-TERM OUTLOOK

EMBED

TEXT-EMBED

ROSTER SIZE	SALARY CAP	CAP HIT	OVERAGES	BONUSES	CAP SPACE
64	$81,500,000	$2,696,715,204	$0	$750,000	-$2,615,215,204

Left Wing	Centre	Right Wing
Killorn, Alex $4,450,000$4,450,000 RW, LW M-NTC UFA - 2	Tampa Bay, Lightning $90,846,566$90,846,566
Guentzel, Jake $4,500,000$4,500,000 LW, RW UFA - 3	Pittsburgh, Penguins $86,081,872$86,081,872
Burakovsky, André $4,900,000$4,900,000 RW, LW UFA - 1	Colorado, Avalanche $85,318,333$85,318,333
Parise, Zach $750,000$750,000 ($750,000$750K) LW UFA - 1	Minnesota, Wild $85,297,088$85,297,088
DeBrincat, Alex $6,400,000$6,400,000 LW, RW UFA - 2	Chicago, Blackhawks $83,386,336$83,386,336
Huberdeau, Jonathan $5,900,000$5,900,000 LW, RW NMC UFA - 2	Florida, Panthers $83,225,588$83,225,588
Eriksson, Loui $6,000,000$6,000,000 LW, RW M-NTC UFA - 1	Vancouver, Canucks $82,837,479$82,837,479
Ladd, Andrew $5,500,000$5,500,000 LW M-NTC UFA - 2	New York, Islanders $82,785,168$82,785,168
Kuznetsov, Evgeny $3,900,000$3,900,000 C M-NTC UFA - 4	Washington, Capitals $82,318,333$82,318,333
Marner, Mitchell $10,903,000$10,903,000 RW UFA - 4	Toronto, Maple Leafs $81,577,783$81,577,783
------------SALARY CAP, LIMIT------------ $81,500,000$81,500,000	------------SALARY CAP, LIMIT------------ $81,500,000$81,500,000
Niederreiter, Nino $5,250,000$5,250,000 LW, RW UFA - 1	Carolina, Hurricanes $80,685,516$80,685,516
Benn, Jamie $9,500,000$9,500,000 LW, C NMC UFA - 4	Dallas, Stars $80,478,399$80,478,399
Pacioretty, Max $7,000,000$7,000,000 LW M-NTC UFA - 2	Vegas, Golden Knights $80,196,939$80,196,939
Kane, Evander $2,108,696$2,108,696 LW, RW NMC UFA - 1	San Jose, Sharks $79,294,800$79,294,800
van Riemsdyk, James $7,000,000$7,000,000 LW, RW UFA - 2	Philadelphia, Flyers $79,242,356$79,242,356
Tarasenko, Vladimir $3,750,000$3,750,000 RW NTC UFA - 2	St Louis, Blues $78,861,515$78,861,515
Neal, James $750,000$750,000 RW, LW UFA - 1	Edmonton, Oilers $78,664,993$78,664,993
Lucic, Milan $5,250,000$5,250,000 LW, RW M-NTC, NMC UFA - 2	Calgary, Flames $77,607,466$77,607,466
Drouin, Jonathan $5,500,000$5,500,000 LW, RW M-NTC UFA - 2	Montreal, Canadiens $76,726,975$76,726,975
DeBrusk, Jake $3,675,000$3,675,000 RW, LW UFA - 1	Boston, Bruins $75,981,890$75,981,890
Connor, Kyle $7,142,857$7,142,857 LW UFA - 5	Winnipeg, Jets $73,749,024$73,749,024
Kreider, Chris $6,500,000$6,500,000 LW NMC UFA - 6	New York, Rangers $73,403,501$73,403,501
Duchene, Matt $8,000,000$8,000,000 RW, C UFA - 5	Nashville, Predators $73,074,143$73,074,143
Skinner, Jeff $9,000,000$9,000,000 LW, RW NMC UFA - 6	Buffalo, Sabres $72,354,033$72,354,033
Iafallo, Alex $4,000,000$4,000,000 LW, RW UFA - 4	Los Angeles, Kings $69,948,388$69,948,388
Kesler, Ryan $6,875,000$6,875,000 C, RW M-NTC UFA - 1	Anaheim, Ducks $68,722,500$68,722,500
Brown, Connor $3,600,000$3,600,000 RW, LW UFA - 2	Ottawa, Senators $68,603,333$68,603,333
Domi, Max $1,325,000$1,325,000 C, RW UFA - 1	Columbus, Blue Jackets $67,477,262$67,477,262
Crouse, Lawson $1,533,333$1,533,333 LW, RW UFA - 1	Arizona, Coyotes $62,264,917$62,264,917
Pánik, Richard $1,375,000$1,375,000 LW, RW UFA - 2	Detroit, Red Wings $59,200,423$59,200,423
Johnsson, Andreas $3,400,000$3,400,000 LW, RW UFA - 2	New Jersey, Devils $57,764,399$57,764,399

Left Defense	Right Defense	Goaltender

Text-Embed

Click to Highlight

CapFriendly.com Armchair-GM User-Generated Roster

FORWARDS (68)
Right Wing: 
Centre: Lightning Tampa Bay ($90,846,566) - Penguins Pittsburgh ($86,081,872) - Avalanche Colorado ($85,318,333) - Wild Minnesota ($85,297,088) - Blackhawks Chicago ($83,386,336) - Panthers Florida ($83,225,588) - Canucks Vancouver ($82,837,479) - Islanders New York ($82,785,168) - Capitals Washington ($82,318,333) - Maple Leafs Toronto ($81,577,783) - LIMIT------------ ------------SALARY CAP ($81,500,000) - Hurricanes Carolina ($80,685,516) - Stars Dallas ($80,478,399) - Golden Knights Vegas ($80,196,939) - Sharks San Jose ($79,294,800) - Flyers Philadelphia ($79,242,356) - Blues St Louis ($78,861,515) - Oilers Edmonton ($78,664,993) - Flames Calgary ($77,607,466) - Canadiens Montreal ($76,726,975) - Bruins Boston ($75,981,890) - Jets Winnipeg ($73,749,024) - Rangers New York ($73,403,501) - Predators Nashville ($73,074,143) - Sabres Buffalo ($72,354,033) - Kings Los Angeles ($69,948,388) - Ducks Anaheim ($68,722,500) - Senators Ottawa ($68,603,333) - Blue Jackets Columbus ($67,477,262) - Coyotes Arizona ($62,264,917) - Red Wings Detroit ($59,200,423) - Devils New Jersey ($57,764,399)
Left Wing: Alex Killorn ($4,450,000) - Jake Guentzel ($4,500,000) - André Burakovsky ($4,900,000) - Zach Parise ($750,000) - Alex DeBrincat ($6,400,000) - Jonathan Huberdeau ($5,900,000) - Loui Eriksson ($6,000,000) - Andrew Ladd ($5,500,000) - Evgeny Kuznetsov ($3,900,000) - Mitchell Marner ($10,903,000) - LIMIT------------ ------------SALARY CAP ($81,500,000) - Nino Niederreiter ($5,250,000) - Jamie Benn ($9,500,000) - Max Pacioretty ($7,000,000) - Evander Kane ($2,108,696) - James van Riemsdyk ($7,000,000) - Vladimir Tarasenko ($3,750,000) - James Neal ($750,000) - Milan Lucic ($5,250,000) - Jonathan Drouin ($5,500,000) - Jake DeBrusk ($3,675,000) - Kyle Connor ($7,142,857) - Chris Kreider ($6,500,000) - Matt Duchene ($8,000,000) - Jeff Skinner ($9,000,000) - Alex Iafallo ($4,000,000) - Ryan Kesler ($6,875,000) - Connor Brown ($3,600,000) - Max Domi ($1,325,000) - Lawson Crouse ($1,533,333) - Richard Pánik ($1,375,000) - Andreas Johnsson ($3,400,000)

DEFENSE (6)
Right: 
Left:

GOALTENDER (2)

DETAILS
Roster Size: 64
Salary Cap: $81,500,000
Cap Hit: $2,696,715,204
Cap Space: -$2,615,215,204