Did you add in the $5.3m of Hotron LTIR money, and was there any cap increase?
-Liljergen fills top-4 slot on an ELC. $1m
-Kapanen on a cheap bridge deal fills the top-9 slot. $2m?
-4th line/pressbox $3m (3 players)
-backup goalie $1m
-$3m for a bottom pair (2 players)
Yes, that includes the LTIR. And I set the cap increase to $82M. Might go up more, but I don't think it's going to increase as much as it did from this past season.
Hyman (2.5) - Matthews (RFA) - Nylander (RFA)
Marleau (6.25) - Tavares (11) - Marner (RFA)
Johnsson (RFA) - Kadri (4.5) - Kapanen (RFA)
Brown (2.1)
Rielly (5) - ??? (???)
Dermott (863k) - Zaitsev (4.5)
Borgman (RFA) - Liljegren (894k)
Holl/Subban/Rosen (RFA)
Andersen (5)
Garret Sparks (RFA)
Assume the cap goes up by $3m to $82.5 - that leaves $40m in space to sign 7/8 RFA's and sign a free agent or make a trade for a #2 D.
Matthews = 11.5m
Marner = 7m
Nylander = 6.25m
That leaves 15m+ to take care of Kapanen, Johnsson, Borgman, Sparks, the #2D spot and a 7th RFA d-man.
That's a cakewalk.
There is no way Nylander isn't getting at least $7M. After Marner puts up a PPG this season, he's probably getting $9M too.
Hyman (2.5) - Matthews (11) - Nylander (7)
Marleau (6.25) - Tavares (11) - Marner (9)
Martin (2.5) - Kadri (4.5) - EMPTY
Brown (2.1) - EMPTY - EMPTY
EMPTY
Rielly (5) - Zaitsev (4.5)
Dermott (863k) - EMPTY
EMPTY - EMPTY
EMPTY
Andersen (5)
EMPTY
Cap hit - $72.2M
Cap Ceiling - $82.5M
Cap Space - $10.3M
I don't see them building a strong team while commiting that much to just 4 players. I think they're a perfect trade partner for us right now.