The defense would be:
McD-G
Staal-Niskanen
Moore-Klein
We can trade Moore and Klein at the end of the season in place of Skjei and McIlrath/Allen, saving about 3 million.
Trading Dorsett and giving his spot to another rookie gives us 500-800k savings.
Next year, we have 5 players eligible for increases:
Staal, Stepan, Hagelin, MSL, Talbot.
Talbot doesn't have much leverage. He could go to a team looking for a goalie and we'd have another guy making vets minimum, or he could choose to stay with us for about 1.5 mill. Increase of 1 mill on his salary.
MSL will likely take a slight pay cut to stay here, he'll be 40, will take a shorter term contract, I can see him getting a 2-3 year at 4.5-5 per.
Staal's reported extension is 6 mill. That was Girardi's, too. If they can get Staal to take the same amount, that's an increase of 1.5 mill.
Hagelin should get around 3.5 to stay, long term. An increase of 1.25.
Stepan is the wild card. ROR would set a market for him, no matter where he is. If ROR gets a long term extension of 6.5 that's killer. Step could take 5.25-5.5 for 5 years and still end that contract heading into his prime.
All in all, that's an increase of 5.5-6 mill.
Shipping Klein (3) + Moore (1.5) + Dorsett (1.6) out in place of cheaper guys saves about 3.5 million already. Poo for a rookie (if resigned) another .5-1 mill in savings.
Next year's FA is the real stinger. Not this year's.