Of course, that would then leave you at 11 forwards, but you add Stepan and you're at 12. So, then add an extra (Lindberg at $760)? And then there's cap relief with the LTI for Cally and Hags... maybe. But wait! You've still got 8 defensemen. Johnson saves you $600K. Falk would be $925K...
Confusing, ain't it?
However you slice it, if you project 13 forwards and 7 defensemen - and assuming no benefit from LTI - then the team has about $4.0-4.5MM, depending on who makes the team, to sign Stepan and leave room for in-season maneuverability. Not quite enough to do a longterm deal like McD's, but enough to do a bridge in the low $3MMs.
If Stepan signs for $3M and
- Powe is waived
- Johnson is sent down
- Lindberg makes the team
...we would be cap compliable (barely) without having even having to put anyone on LTIR. After Hagelin and Callahan return to the lineup, some roster movement would be necessary, but the coaching staff gets 10-12 games to analyze what they have to work with.
That would of course be an ideal situation from managements point of view
Got me thinking that the Hedberg invite is probably Plan B in that the extra dollars saved there (assuming Biron could be dealt without NHL salary coming back) could be used to pay Stepan anything above 3 M that would be needed to close this thing. There is a magic number and that is why this drags on...
FORWARDS
Chris Kreider ($1.325m) / Derek Stepan ($3.000m) / Rick Nash ($7.800m)
Brad Richards ($6.667m) / Derick Brassard ($3.200m) / Mats Zuccarello ($1.150m)
Benoit Pouliot ($1.300m) / Oscar Lindberg ($0.760m) / Taylor Pyatt ($1.550m)
Brian Boyle ($1.700m) / Dominic Moore ($1.000m) / Derek Dorsett ($1.633m)
Arron Asham ($1.000m)
INJURED (Can be put on LTIR)
Ryan Callahan ($4.275m) /Carl Hagelin ($2.250m)
DEFENSEMEN
Ryan McDonagh ($4.700m) / Dan Girardi ($3.325m)
Marc Staal ($3.975m) / Michael Del Zotto ($2.550m)
John Moore ($0.965m) / Anton Stralman ($1.700m)
Justin Falk ($0.975m)
GOALTENDERS
Henrik Lundqvist ($6.875m)
Martin Biron ($1.300m)
OTHER
Buried: Darroll Powe ($0.142m)
------
CAPGEEK.COM TOTALS (follow @capgeek on Twitter)
(these totals are compiled with the bonus cushion)
SALARY CAP: $64,300,000
CAP PAYROLL: $65,116,667
BONUSES: $837,500
CAP SPACE (24-man roster - 2 injured):
$20,833