Vladdy ($4.5 RFA) - Stamkos ($8.5) - Kucherov ($8.5 RFA) = $21.5
Palat ($5.3) - Johnson ($5) - Callahan ($5.8) = $16.1
Killorn ($4.5) - Point ($3) - Volkov ($1 ELC) = $8.5
Stephens ($1 ELC) - Cirelli ($1 ELC) - Joseph ($1 ELC) = $3
Erne ($1.5) = $1.5
TOTAL: $50.6
No Kunitz, No Condra, No Dumont, No Paquette, No Brown
Hedman ($7.9) - Foote ($1 ELC) = $8.9
Sergachev ($1 ELC) - Stralman ($4.5) = $5.5
Koekkoek ($2 RFA) - Dotchin ($2 RFA) = $4
Masin ($1.5 RFA) - Cernak ($1 ELC) = $2.5
TOTAL = $20.9
No Sustr, No Coburn, No Girardi, No $2 from Carle Buyout
Vasi $3.5 (RFA)
Ingram $1 (ELC)
TOTAL = $4.5
At the time of Kucherov's signing our total CAP needed would be around: $76 (and this is rounding up all the ELCs to $1M and carrying a full 23 man roster). We can still buy out Callahan. We'd still have Howden, Lipanov, Katchouk, Hajek, Sosunov, Raddysh, Spencer, Yan, etc in the pipeline and two years of draft picks. I'd say from a CAP perspective we have little to worry about 2 years from today ... we'd maybe have an even better team to be honest. We could even have a cheap Thomas as the #7 and still have Masin and Cernak in the AHL which would save us another $1M to the CAP.