Double posting because I don't want this work lost in a pgt in game no.81 of a lost season.
As it relates to big spending this year, the impact it may have on next year, and following there after.
So, looking to the next year, there's $15m for Panarin, goalie X, and the resigning of Vorobyev ($784k), Friedman ($750k), Hagg ($1.15m), Gudas ($3.5m), Myers ($678k), Lindblom ($925k) and Patrick ($925k). In addition to the $15m, there's $6.25m coming off the books for AMac & Schlemko. We'll be conservative and knock off $3m (as not to be cap strapped, unforeseen rookies and bonuses, rounding errors, etc.), so there's $18.25m for our guys and Panarin*. The contracts of the players mentioned are also coming off the books, assuming they all get raises, they nibble at the kitty and retain what they already have.
Vorobyev - still needs to prove he belongs, is threatened to get passed. classic bridge deal - 3 yrs, $1m/per (-$216k from kitty)
Friedman - will hopefully struggle to crack NHL squad, maybe a 7th D kinda guy, classic bridge deal - 2 years, $1.25/per (-$500k)
Hagg - in a world where the Flyers like him, but he hasn't earned much, same deal + 10% - 2 years, $1.265 (-$155k)
Gudas - I like him for what he is, others not so much, I doubt he's still here, but gonna resign him cause #reasons, 15% raise - 3 years, $3.85/per (-$500k)
Myers - first difficult one, at this time, has a season and a quarter under his belt, let's say he looks good but still paying for potential instead of results, do you bridge or commit?, RHD = commit - 6 years, $3.9/per (-$3.3m)
Lindblom - hopefully he continues to project as a poor man's Stone, so a raise is due, but there's a lot of winger prospects and he may be replaceable/tradeable, he get's a bridge - 2 years, $2.75m/per (-$1.825m)
Patrick - the toughest one yet, paying for results?, paying for promise?, if he's our real two C we want him locked up, but if we do and he's not, that's hellish to bear, if we hope he projects like Coots did, we'll pay him like we paid Coots, this is so we can get Panarin now, Frost better hit - 2 years, $3.6m/per (-$2.675m)
Ok, all of the internal Flyers/prospects of note (no action on Alex Lyon) have been taken care of for the 2019-20 off-season. The sum of resigning our own guys (Hagg, Gudas likely gone) comes to $8.671m. From our kitty of $21.25m, we took off $3m just for #reasons, leaving us $18.25m. If everything goes to my plan, which why wouldn't it?, that leaves us $9.579m to sign Panarin this off-season. The current upper-limit is $79.5m. Next year it's estimated to be $83m. The Flyers just found an extra $3.5m in cap dollars per my example! The 20% limit on player contracts comes in at $16.6m, which no one is getting. So, there's a hypothetical extra ($3m -voluntary omission + $3.5m - rising cap) $6.5m the Flyers could massage into the left-over $9.579m for a total of $16.079m unallocated dollars for 2019-20. $521k short of the super-max, but well within reason to sign Panarin/(Karlsson) if he'd be willing. I'd expect Panarin to sign for closer to the 12-14% of cap, $9.96m - $11.62m.
So, what was this pointless exercise for- a) I can maths, 2: Panarin is affordable without wrecking the team moving forward, especially if the prospects we have are worth anything, and this includes keeping Voracek