So I did the breakdown for the defense at $26.1 Million. Now continuation on that for the forwards.
Don't expect any changes for 2015-16 Season. So we might still be taking a look at the same playoff lineup to start the new season. We have no idea what Cooper is going to do with the lines so this is not the debate here just the roster spots.
Palat / Johnson / Kucherov ($7.3M)
Killorn / Filppula / Stamkos ($15M)
Drouin / Namestnikov / Callahan ($9.85M)
Paquette / Boyle / Brown ($3.58M)
Marchessault ($1M)
*Out in 2015-16 - Morrow @ $1.5M
*In in 2015-16 - Namestnikov @ $850k (has to be on the roster or waivers)
*In in 2015-16 - Drouin @ $3.2M (incentives/bonus + Base Salary) too good for AHL
*In in 2015-16 - Marchessault @ $1M (RFA done with development & PPG in AHL)
This is a $36.7M Forward Group for 2015-16.
For 2016-17 we will have the following "decisions" to make: Stamkos (UFA), Killorn (RFA), Brown (RFA), Kucherov (RFA), Paquette (RFA).
So our forward lines may still look pretty much the same way except some raises are due:
Stamkos ($10.5M from $7.5 UFA), Killorn ($3.3 from $2.5 RFA), Brown ($1.5 from $950k RFA), Kucherov ($3.3 from $711k RFA), Paquette ($1.2 from $633k). So now we are looking at a forward lineup that will cost: $44.1M.
For 2017-18 we will have the following decisions to make: Palat (RFA), Johnson (RFA), Boyle (UFA), Drouin (RFA).
If our forward line still look pretty much the same way except the raises then we could be looking at: Palat ($5.5M from $3.3M RFA), Johnson ($5.5M from $3.3M RFA), Boyle ($3M from $2M UFA), Drouin ($4M from $3.1M RFA). So now we are pretty much looking at forward group that costs: $50M
So we are now at $50M (Forwards) and $26M (defenseman) to keep basically the same band together including Callahan/Filppula/Coburn/Garrison and all the vets from this team that will probably still not be in decline.
Now Bishop is a UFA going into this season as well with a $6M tag. So we are looking at a roster that is probably in the neighborhood of: $82M but we have two off-seasons between now and then until we get there. We are going to have to make some cuts based on the new CAP numbers - who knows how much fat we have to cut. But something is certain...we can afford the entire core.