It’s almost as if the Leafs don’t have to choose between them....
It's going to be very close.
Assuming we lock up the main core and have Matthews, Marner, Tavares, Rielly, Kadri, Andersen locked in; we can probably keep 2 of Kapanen, Dermott and Nylander long term and in a unique scenario all 3. If we keep all 3, we can't upgrade RD externally.
It's critical that Dubas locks in Kapanen before he get's his value above 4 million as well.
If the salary cap goes up to 82 million.
I like this model.
FORWARD - 56 million
top 6 = 45 million
bottom 6 = 11.0 million
DEFENCE - 17.5 million
GOALIE - 6.5 million
= 80.2 million.
top 6
Matthews = 12.5
Tavares= 11.0
Marner = 9.0
Nylander = 6.5
Kapanen = 3.75 million
Hyman = 2.25
= 45.0 million
bottom 6
Kadri = 4.5 million
Brown = 2.1 million
Lindhom = 1.7 million
Gauthier = 600 k
Leivo = 1 million
Johnsson = 1 million
= 10.9 million.
total forwards: 56 million.
DEFENCE -
Rielly = 5.0 million
Zaitsev = 4.5 million
RD - Tanev/Spurgeon/etc = 5.0 million
OZ = 1.5 million (min starting next year)
Dermott = 863 k
Rosen = 925 k
Total defence = 17.7 million.
GOALIE = 6.5 MILLION
Andersen (5)
Sparks (1.5)
TOTAL = 80.2 million.
does not include Kessel or extra forwards.
So when Dermott is up in 2019/20 and needs a raise we will need to choose between Dermott/Nylander/Kapanen or never upgrading RD.
I'm actually quite happy knowing once Marleau is of the books we will be able to keep 90 % of the core.
It's the Johnsson, Grundstrom, Sparks, OZ, Leivo type guys we will lose if they increase their value.
FYI I did this really fast so might not be perfect, but it's a general idea