I dunno, folks, if other GMs are trying to hold Gorts over a barrel, I think all he has to do is buy out Smith, and then he can sit back and wait for what he considers fair market value on any other moves.
To see what I mean, check out the scenario below. I'm assuming: A) Buch at $3.1MM over 2 years, which is $163K more than what Tierney got as a 24-y-o center last year, and only $300K below what Johnsson got over four years, including one UFA year, just a month ago; B) Lemieux and DeAngelo at their QO numbers; and C) 12 forwards and 6 defensemen. It's extremely tight, but it works.
Of course, you'd prefer to go with a 22- or 23-man roster, and you do run the risk that Lemieux, or more likely, DeAngelo, busts out and require big money next year when they have arbitration rights (although that's not really all that bad, because at that point the team will have ~$20MM in cap space, and only depth moves to make) – but this scenario does get the team under the cap, alleviating any potential compliance issues, and then you've got as long as you need to make moves to give yourself more flexibility. (And note, it gets even easier if you give Kakko and/or Kravtsov a month in the minors at the start of the season.)
It's not my
preferred path, but IMO it's better than making trades from a position of weakness. Unless I'm missing something?
FORWARDS | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 |
Panarin, Artemi | $ 11,642,857 | $ 11,642,857 | $ 11,642,857 | $ 11,642,857 | $ 11,642,857 | $ 11,642,857 | $ 11,642,857 |
Zibanejad, Mika "A" | 5,350,000 | 5,350,000 | 5,350,000 | - | - | - | - |
Kreider, Chris "A" | 4,625,000 | - | - | - | - | - | - |
Namestnikov, Vladislav | 4,000,000 | - | - | - | - | - | - |
Strome, Ryan | 3,100,000 | - | - | - | - | - | - |
Beleskey, Matt | 1,900,000 | - | - | - | - | - | - |
Fast, Jesper "A" | 1,850,000 | - | - | - | - | - | - |
Kakko, Kaapo | 925,000 | 925,000 | 925,000 | - | - | - | - |
Chytil, Filip | 894,166 | 894,166 | - | - | - | - | - |
Andersson, Lias | 894,166 | 894,166 | - | - | - | - | - |
Howden, Brett | 863,333 | 863,333 | - | - | - | - | - |
McKegg, Greg | 750,000 | - | - | - | - | - | - |
Nieves, Cristoval | 700,000 | - | - | - | - | - | - |
SUBTOTAL | $ 37,494,522 | $ 20,569,522 | $ 17,917,857 | $ 11,642,857 | $ 11,642,857 | $ 11,642,857 | $ 11,642,857 |
| | | | | | | |
DEFENSE | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 |
Trouba, Jacob | $ 8,000,000 | $ 8,000,000 | $ 8,000,000 | $ 8,000,000 | $ 8,000,000 | $ 8,000,000 | $ 8,000,000 |
Shattenkirk, Kevin | 6,650,000 | 6,650,000 | - | - | - | - | - |
Staal, Marc "A" | 5,700,000 | 5,700,000 | - | - | - | - | - |
Skjei, Brady | 5,250,000 | 5,250,000 | 5,250,000 | 5,250,000 | 5,250,000 | - | - |
Smith, Brendan | 4,350,000 | 4,350,000 | - | - | - | - | - |
Fox, Adam | 925,000 | 925,000 | 925,000 | - | - | - | - |
Hájek, Libor | 833,333 | 833,333 | - | - | - | - | - |
SUBTOTAL | $ 31,708,333 | $ 31,708,333 | $ 14,175,000 | $ 13,250,000 | $ 13,250,000 | $ 8,000,000 | $ 8,000,000 |
| | | | | | | |
GOALIES | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 |
Lundqvist, Henrik | $8,500,000 | $8,500,000 | - | - | - | - | - |
Georgiev, Alexandar | 792,500 | - | - | - | - | - | - |
SUBTOTAL | $ 9,292,500 | $ 8,500,000 | $ - | $ - | $ - | $ - | $ - |
| | | | | | | |
BUYOUTS | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 |
Richards, Brad | $ - | $ - | $ - | $ - | $ - | $ - | $ - |
Girardi, Dan | 3,611,111 | 1,111,111 | 1,111,111 | 1,111,111 | - | - | - |
Spooner, Ryan | 300,000 | 300,000 | - | - | - | - | - |
SUBTOTAL | $ 3,911,111 | $ 1,411,111 | $ 1,111,111 | $ 1,111,111 | $ - | $ - | $ - |
| | | | | | | |
TOTAL (Pre-Adjustments) | $82,406,466 | $62,188,966 | $33,203,968 | $26,003,968 | $24,892,857 | $19,642,857 | $19,642,857 |
| | | | | | | |
SUBTRACTIONS | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 |
Smith Buyout | $ (3,379,167) | $ (1,204,167) | $ 1,145,833 | $ 1,145,833 | - | - | - |
Beleskey Demotion | (1,075,000) | - | - | - | - | - | - |
McKegg Demotion | (750,000) | - | - | - | - | - | - |
Nieves Demotion | (700,000) | - | - | - | - | - | - |
Fox Demotion | (925,000) | (925,000) | (925,000) | - | - | - | - |
SUBTOTAL | $ (6,829,167) | $ (2,129,167) | $ 220,833 | $ 1,145,833 | $ - | $ - | $ - |
| | | | | | | |
ADDITIONS | 2019-20 | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 |
Kravtsov Promotion | $ 925,000 | $ 925,000 | $ 925,000 | $ - | $ - | $ - | $ - |
Buchnevich Contract | 3,100,000 | 3,100,000 | - | - | - | - | - |
Lemieux Contract | 881,125 | - | - | - | - | - | - |
DeAngelo Contract | 906,500 | - | - | - | - | - | - |
SUBTOTAL | $ 5,812,625 | $ 4,025,000 | $ 925,000 | $ - | $ - | $ - | $ - |
| | | | | | | |
TOTAL (Post-Adjustments) | $81,389,924 | $64,084,799 | $34,349,801 | $27,149,801 | $24,892,857 | $19,642,857 | $19,642,857 |
[TBODY]
[/TBODY]