first off, your math is just not going to compute at all.
Why sign suter and Veleno? they do the same thing, just keep one and you can pay one of them for 1.5 on 3 years (veleno)
Also, why in the world would you retain perron? even on a pay decrease he is a liability.
Kubalik and berggren won't get huge raises. They have done nothing but show promise. That only get's you so far.
Sign chiasson to a low cap hit because reports have said DET wants him and he will be cheap (let's say 2x1.5?)
Ras has shown great glimpses, but hasn't done it for a full season, even then, you would give him a bridge deal around 3x5 if he just pops off this year (most likely 3x4).
Mo get's his 8x8 8x9 and if you sign raymond before this year begins, you can get him on a bridge deal of somewhere around 3x6.
Your math is just not computing and keeping some of the players you are suggesting is a worthless idea. If you take out perron, zadina, and suter. You can pay Debrincat or Meier (if that is how you are looking at things). Then, you bring up soderblom for 4th or 3rd line.
Then you sign one defenseman like a gudas who won't be 5 million as you suggest, probably closer to 4. Sign a backup goalie somewhere in the neighborhood of 3/year.
Roster:
Meier(9m) - larkin (8.7) - ray (6)
debrincat (8)- copp/kasper (6.5) - rasmussen (4)
Berggren (1.5) - copp/kasper (/\) - kubalik (2.75)
soderblom (900k) - veleno (1.5) - Fabbri (4)
Chiasson (1.5)
czarnick (can move him down to ahl if anything idc)
walman (3.4) - seider (8.5)
ed (900k) - chiarot (4.75)
maata (3) - gudas (3)
husso (4.75)
backup (raanta?) (2.5-3)
cap hit for 2024-25:
85.65 million
cap ceiling is expected to go minimum 3 mil after next year, so ceiling is going to be a minimum of 86 million.
This team, this team goes to the second round with ease and has to work to get to the third round. With the balance of scoring and passing and defense, this team would rival any one of our teams since 2013.
After 2024-25 season, the cap then will go up again and we won't have fabbri, cossa could be in play for 1B, chiarot becomes tradeable to arizona with 1 year left, ed is still on his entry level, and people will actually want to play in detroit again because we have something going here.
Then, you can promote the mazur/lombardi/wallinder/etc. to keep the costs down.
Where's my job offer for front office folks?
edit: this is the trades for debrincat and meier btw
View attachment 716206