OK now that it looks like the 4 UFA's are AMF's and the salary cap has only increased 3% while at the same time RFA offer sheets are being talked about like we might see some and top UFA's (and Marner) are asking for sky high deals I have been playing around with what I think our cap should/could look like for the next 5 years so.
Basic premise is that Zach & Murray get locked up this year and very quickly after 7/1 Andy & PLD get extended for long term deals.
I am assuming Dubi gets bought out after next season to accommodate the extensions.
Goalies I'm taking SWAG's because who knows how that is playing out. Only assumption is that G 's will not mess with the cap ceiling.
I am assuming a roster with 13F's because Cleveland is so close.
Foligno is not re-signed. Hopefully traded for a #1 pick at some point. He's have to waive so may not happen.
Bemstrom & Tex live up to hype.
We lose a D during the LV draft.
Jenner being re-signed could be replaced by 2 or 3 2-3mm guys.
Cap takes one big jump after the Seattle expansion and new TV deal. If it doesn't some deals will have to be made.
Relies heavily on new blood which may be a problem mio, especially at F because except for Foudy I don't see much. Robinson, Sherwood, Bittner & Stenlund could fill a bunch of the ELC slots.
Amounts are subject to debate, I just tried to balance keeping the core intact with how it looks like the salaries are headed. I'm hopefully high by .5 to 1mm on a few of the guys.
Looks doable for next three years; last 2 are dicey if the cap doesn't take a big jump some year. At 3% growth lots of teams are going to have problems I think.
Anyway, FWIW here's mu guess:
| 2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | Jenner | 3.75 | 3.75 | 3.75 | 5 | 5 | UFA | 1 | 1 | 1 | 1 | 1 | Foligno/ELC | 5.5 | 5.5 | 1 | 1 | 1 | Dubi | 5.85 | 1 | 1 | 1 | 1 | Atkinson | 5.85 | 5.85 | 5.85 | 5.85 | 5.85 | ELC | 1 | 1 | 1 | 1 | 1 | Wennberg/Bemstrom | 4.9 | 1 | 1 | 8 | 8 | Hanni | 0.75 | 1 | 1 | 1 | 1 | Anderson | 1.85 | 6 | 6 | 6 | 6 | Bjorkstrand | 2.5 | 2.5 | 6 | 6 | 6 | Texier | 1 | 1 | 8 | 8 | 8 | PLD | 0.894 | 7 | 7 | 7 | 7 | Nash/ELC | 2.75 | 2.75 | 1 | 1 | 1 | Total Forwards | 37.594 | 39.35 | 43.6 | 51.85 | 51.85 | | | | | | | Defensemen | | | | | | Murray | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | Jones | 5.4 | 5.4 | 5.4 | 10 | 10 | Savard | 4.25 | 4.25 | 1 | 1 | 1 | Harrington/Kukan | 1 | 1 | 1 | 2 | 2 | Werenski | 7 | 7 | 7 | 7 | 7 | Nutivaara | 2.7 | 2.7 | 2.7 | 4.5 | 4.5 | Gavrikov | 1 | 4 | 4 | 4 | 4 | | | | | | | Total Defense | 25.85 | 28.85 | 25.6 | 33 | 33 | | | | | | | | | | | | | Goalies | 2 | 4 | 6 | 6 | 8 | | | | | | | Buyouts | | | | | | Hartnell | 1.25 | | | | | Dubi | 0 | 1.95 | 1.95 | | | tyutin/Wennberg | 1.458 | 0.891 | 0.891 | 0.891 | 0.891 | Total Buyouts | 2.708 | 2.841 | 2.841 | 0.891 | 0.891 | | | | | | | Total | 68.152 | 75.041 | 78.041 | 91.741 | 93.741 | | | | | | | Cap @ 3% inc | 81.5 | 83.945 | 86.46335 | 89.05725 | 91.72897 | | | | | | | Big jump Seattle/new TV | | 88.14225 | 90.78652 | 93.51011 | | one year then back to 3% | | | | | |
[TBODY]
[/TBODY] | | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
[TBODY]
[/TBODY]