wanted to give a try at this. currently with a 4million bonus number for next year (not sure if i did that correctly and current players under contract for next year it looks like we are approx 84.942 on the cap. This number includes Demko & Silovs in net, Hughes/OEL/Myers/Hronek/Poolman on D, Pettersson/Miller/Aman/Mikheyev/Pearson/Kuzmenko/Joshua/Boeser/Garland/Podkolzin/Beauvillier on F. Current signed players technically leave us with one open spot at forward, one open spot at defence, and 3 spares. for this as well i am assuming poolman and pearson are 'healthy'
in my opinion there are only a handful of names worth discussing to re-sign that have potential impact on the big club. Kravtsov, Hoglander, Delia, Wolanin, Brisebois, Burroughs & PDG. this isn't whether or not i WOULD re-sign them, just the names we got/depth we got. i could potentially see krav and hoglander getting one year deals, delia/wolanin/brisebois getting 2 year deals (if kept), burroughs 1 year deal if kept, and PDG i would like to see on a 2 year deal. whether or not we keep them all, guesses would be (going a bit higher in estimation perhaps.
Kravtsov 1x1.125
Hoglander 1x1.125
Delia 2x850K
Wolanin 2x850K
Brisebois 2x850K
Burroughs 1x850K
PDG 2x850K
Now Ethan Bear - personally i would try and push the 1 year term, favor to the player and to avoid any of those middle poolman/pearson type deals. 1 year @2.5 million. IF he all of a sudden proves he's worth more, great, means he's good - if not, it's one year. so signing these players, and changing Delia/Hoglander/Kravtsov/PDG and adding Bear to the NHL roster we become 8ish million in the hole - now with 14 forwards / 6 defence / 2 goalies.
i'm going to take a different approach than what i have read (i don't remember seeing it anyway) - but moving two players (boeser / myers) with retention. Boeser @ 25% and Myers @ 33% (putting him at 4 million cap hit. we would be retaining 3.662 for these two players - in doing this it brings cap down to $81,618,750, or 1.881 in space. This also leaves us with 13 forwards, 5 defence, 2 goalies. This is still assuming Pearson and Poolman are healthy. a lineup of:
[TABLE=collapse]
[TR]
[TD]LW[/TD]
[TD][/TD]
[TD]C[/TD]
[TD][/TD]
[TD]RW[/TD]
[/TR]
[TR]
[TD]kuzmenko[/TD]
[TD][/TD]
[TD]Elias Pettersson[/TD]
[TD][/TD]
[TD]beauvillier[/TD]
[/TR]
[TR]
[TD]mikheyev[/TD]
[TD][/TD]
[TD]JT Miller[/TD]
[TD][/TD]
[TD]garland[/TD]
[/TR]
[TR]
[TD]pearson[/TD]
[TD][/TD]
[TD]PDG[/TD]
[TD][/TD]
[TD]podkolzin[/TD]
[/TR]
[TR]
[TD]Joshua[/TD]
[TD][/TD]
[TD]aman[/TD]
[TD][/TD]
[TD]hoglander[/TD]
[/TR]
[TR]
[TD]EXTRA[/TD]
[TD]kravtsov[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TD]DEFENSIVE PAIRINGS[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD]G[/TD]
[/TR]
[TR]
[TD]Quinn Hughes[/TD]
[TD][/TD]
[TD]bear[/TD]
[TD][/TD]
[TD]Thatcher Demko[/TD]
[/TR]
[TR]
[TD]x[/TD]
[TD][/TD]
[TD]hronek[/TD]
[TD][/TD]
[TD]delia[/TD]
[/TR]
[TR]
[TD]ekman-larsson[/TD]
[TD][/TD]
[TD]Tucker Poolman[/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TD]EXTRA[/TD]
[TD]x[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[/TABLE]
How hard would it be in this case to move off of pearson and poolman 'paying someone to take them' - a lot less in my opinion than 'paying' to take the other ones. let's say we can get a deal done for removing both of them - and let's say we retain 25% on pearson. This brings us down to 12 forwards, 4 defence, goalies, cap now at 76.681, or approx 6.8 in space. There is no doubt we are pushing for some college guys, for the purpose of this excercise i will put whoever we get (i am confident we can get 1) at a 2 year / 1.825 (or 912,500per) contract. brings us back to 5 defence, cap hit of 77.593 or 5.9 in space and the following lineup:
[TABLE=collapse]
[TR]
[TD]LW[/TD]
[TD][/TD]
[TD]C[/TD]
[TD][/TD]
[TD]RW[/TD]
[/TR]
[TR]
[TD]kuzmenko[/TD]
[TD][/TD]
[TD]Elias Pettersson[/TD]
[TD][/TD]
[TD]beauvillier[/TD]
[/TR]
[TR]
[TD]mikheyev[/TD]
[TD][/TD]
[TD]JT Miller[/TD]
[TD][/TD]
[TD]garland[/TD]
[/TR]
[TR]
[TD]joshua[/TD]
[TD][/TD]
[TD]PDG[/TD]
[TD][/TD]
[TD]podkolzin[/TD]
[/TR]
[TR]
[TD]kravtsov[/TD]
[TD][/TD]
[TD]aman[/TD]
[TD][/TD]
[TD]hoglander[/TD]
[/TR]
[TR]
[TD]EXTRA[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TD]DEFENSIVE PAIRINGS[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD]G[/TD]
[/TR]
[TR]
[TD]Quinn Hughes[/TD]
[TD][/TD]
[TD]bear[/TD]
[TD][/TD]
[TD]Thatcher Demko[/TD]
[/TR]
[TR]
[TD]x[/TD]
[TD][/TD]
[TD]hronek[/TD]
[TD][/TD]
[TD]delia[/TD]
[/TR]
[TR]
[TD]ekman-larsson[/TD]
[TD][/TD]
[TD]collge UFA[/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TD]EXTRA[/TD]
[TD]x[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[/TABLE]
There is a glaring hole at 3C, and another hole on LHD and no spares. with 5.9 of space - if we want to carry 3 spares, full roster we have 1.476 million per player to do it (which is fine if we go internal/someone surprises) or if no spares, we have 5.9 for that defenceman (ignoring the 3C) or 5.9 split between the two. then - looking ahead to the following season, off the bat we have 36.9 in cap space available for pettersson/podkolzin/hoglander/beauvillier/hronek as the main notables (with joshua/bear/kravtsov/aman as secondary)
so a template of this going into the season - it doesn't look horrid - and there are a couple details that can be mentioned
- not taking into account anything we get for boeser (player or future based)
- not taking into account anything we get for myers (player or future based)
- not taking into account anything we get for pearson (player or future based)
- still retain some tradeable pieces for 3C or defenceman - 24 1st, Raty, Hoglander
horrible? pitchforks? not so bads? I believe that a buyout for OEL is looked at next off season (24/25) depending on if he rebounds this year. at that time, it could be re-evaluated where the team is and if the savings provide enough cost/benefit to use it effectively.