My napkin math (any errors are my own):
Current Projected Cap Hit: $94,194,204
Current LTIR relief pool: $12,800,000
ACSL: $81,489,160
Changes with activating Hyman:
- Relief Pool drops to $10,550,000
- That means the maximum Projected Cap hit the team can have is ACSL+Relief Pool = $81,489,160 + $10,550,000 = $92,039,160
- So the team will need to reduce their Projected cap hit by $94,194,204 - $92,039,160 = $2,155,044.
- We're 29 days into the 186 day season, so to remove that projected amount requires removing $2,155,044 / (157/186) = $2,553,109 AAV in contracts.
Dropping three of the usual suspects (Marincin, Petan, Shore, Timashov, Gauthier, Spezza) doesn't add up to $2,553,109 AAV.
I'm genuinely curious what the team's plan is?
EDIT: Nevermind, I was adding the replacement players fully into the Averaged Club Salary, but the amount contributed is capped. Yet one more example of where Capfriendly's "Projected Cap Hit" diverges from CBA defined terms like Averaged Club Salary.