Those numbers are off for a few people IMO.
- Smith seems about right
- Yams won't get 3, more like 1.5-1.75 I would think, likely on a 2 year deal
- RNH seems about right
- Larsson was rumored to be in the high 3s or low 4s
- Barrie likely gets more than that, but not from us. Bouchard will be replacing him at 0.86 M
So I would say you are high by about 2.5-3 M and then we'll have another 4 M from playing Bouchard over Barrie. You can get a pretty darn good player for 6.5-7 M. We are also EXCEPTIONALLY likely to buyout Neal this year or next and save 3.8 M. However I am not using that money, as we'll need it to sign Nurse and Pulj next offseason, so even if we buy him out this year, I have us not using it until next year. Nurse likely gets a 2-3M raise and Pulj maybe a 1-2 M raise (depending on play). The 4.5 M we'll be saving on the Koskinen deal ending I just have ear-marked to go back into tending costs.
At any point, I think we have about 6.5-7 M more to use this year than your numbers above show.