Fleury @$2M
Trocheck @$5.5M
Forsberg @$8.5M
Lehkonen @$4M
Nuke @$5.5M
Edler @$1.75M
Trade Girard to NYI for 2023 1st + 2023 2nd + Scott Mayfield
Nuke - Mack - Mikko
Landy - Trocheck - Forsberg
Lehky - JTC - Newhook
LOC - Meyers - Cogliano
Sedlak
Toews - Makar
Byram - Mayfield
Edler - Johnson
MacDermid
Fleury
Francouz
By my count that's about $81.8M
Not really. JTC’s contract will expire and we would need to deal with raises to two RFAs (Byram and Newhook) and eventually re-up Mayfield. At goalie then we would have the option to check if Varly would like a “MAF special” to win a cup. Definitely doable.
Coming off the books in 2023:
- EJ $6m
- Compher $3.5m
- Fleury $2m
- Edler $1.75m
- Mayfield $1.45m
- Cogliano $1.25m
- Sedlak $800k
Total: $16.75m capspace
Let's also assume:
- Cap rises another $1m to $83.5m; and
- There are no bonus overages (even though I doubt overages will be zero with Byram and Newhook on bonuses).
That gives you $17.75m in capspace with the roster below:
Nichuskin - *MacKinnon* - Rantanen
Landeskog - Trocheck ------ Forsberg
Lehkonen --- *Meyers* ---- *Newhook*
xxxxxx ---------- xxxxxxx ----- O'Connor
xxxxx
Toews - Makar
*Byram* - xxxxx
xxxxxx - xxxxx
MacDermid
xxxxxx
Francouz
Being conservative let's estimate the following contracts:
- MacKinnon $11m ($4.7m raise)
- Byram $4.5m bridge ($3.5m raise)
- Newhook $2.5m bridge ($1.5m raise)
- Meyers $2m bridge ($1m raise)
Those contracts eat $10.7m of the $17.75m. So you then have $7.05m to fill these seven spots:
- 2nd pair RHD
- 3rd pair RHD
- 3rd pair LHD
- 4LW
- 4C
- 13F
- Starting goalie
Even if you scrape the absolute bottom of the bargain bin on all your depth forwards and bottom pair Dmen (5 X $750k, total $3.75m) that leaves you with only $3.3m for a starting goalie and 2nd pair RHD.
Counting on Varlamov or whoever to give you a big discount at $2m seems fanciful, but sure let's go with that. And then have $1.3m for your 2RHD.
So yeah, I guess mathematically it's possible, BUT:
- Your goalie will be a huge question mark; and
- The depth will be terrible, especially on D.
And let's also remember that the contracts were conservative and I assumed that there are no overages. If any contract is higher or if there are overages, then this roster is caput. It would be fun though, so I'm onboard!