IranCondraAffair
Registered User
- Mar 10, 2006
- 9,258
- 3,956
1. Even if Greig played every game from now until 2024-25, hes still going to be on an ELC until teh 2025-26 offseason. So he'll be 894K, not 2.5MTrue. But the league just came out and said the cap would be more or less flat until the players pay back their loan which is projected to be at the end of the 23-24 season. At that point a fair assumption will be that the cap is around $83.5M. There could be a significant jump then, or not. Problem is, we wont know what the cap is for 24-25 until after the negotiation window starts with Debrincat so it might be a pretty precarious situation. We will see, hopefully Im reading too much into it.
Salary structure projection for 24-25 season
13 F:
Brady 8.2
Batherson 4.975
Norris 7.95
Stu 8.0
Giroux 6.5
Debrincat xxx
Pinto 4
Grieg 2.5
Formenton 3.0
Joseph 2.5
Kastelic 1.5
Kelly 1.5
Crookshank 1.5
Total: $52.125M
7 D:
Chabot 8
Sanderson 7
Zub 5
xxxx 5
Lassi 1.75
JBD 1.75
Kleven 1.25
Total: $29.75M
3 G:
Forsberg 2.75
Sogaard 1.25
xxx 1.25
Total: $5.25M
TOTAL: $87.0M without Debrincat signed.
Lots of assumptions of course, and I'm not sure if the 3rd goalie needs to count but I also didn't add Whites dead cap space. I don't see how it's going to be as easy as people are making it out to be.
A significant player will be coming off the roster in '24-'25 unless the cap goes above $90M, imo.
For the cap to go above $90M we are talking about a + - 8% increase over a projected $83.5M cap in 23-24 (league said increases would be minimal until player loan is paid off so this number is realistic). The last time the cap went up by as much as 8.25% was for the 2011-12 season.
It is not unheard of and the league has been boasting very good numbers recently but a $90M cap is optimistic and hardly something we could rely on. If Debrincat is signed in anticipation of that number and it doesn't happen, we are going to have to do some acrobatics to come down from + - $96M AAV to something around $88M. Thats when the house of cards starts to fall imo and I don't think it's a situation you put yourself in.
^ hence why I think Debrincat should be viewed as a 2 year rental.
*** I inflated ELC to 1.25 to be conservative.
2. Pinto has one accrued season. Even if he plays every game this year, he'll still enter the 2023-24 offseason with no RFA rights. He'll also only have one season (with likely ZERO powerplay time) of production. Plus he's more of a two-way guy than a scorer. He's more likely to get 1.5M-2M on a Bridge than 4M.
3. Formenton likely only gets that if he can do a two year bridge and then gets paid in year 3. Again, unlikely due to his role.
4. Sanderson has the same issue as Pinto. He won't have RFA rights coming off his ELC. That will depress his AAV, He'd have to be putting up 50-60+ points for him to get a 7M long-term extension off two years of production on an ELC.
5. Thomson and JBD are more likely to be cheaper given that they won't have much NHL experience, if any. Marginal difference though
6. Zub, as much as we love him, has comparable player contracts closer to 4M than 5M.
7. Your projection excludes the idea of Bridging Stutzle or Sanderson, which could legitimately happen.
8. You added an extra goalie to that cap for some unknown reason and gave Sogaard an extension he is unlikely to merit.
8. It is unlikely that Ottawa will prioritize acquiring a free agent defenseman for 5M just so they can dump DeBrincat, They would, more likely, dump Zub, Formenton, UFA defenseman, or a half dozen other things before dumping DeBrincat.
My projection:
Brady
Batherson
Norris
Giroux
Chabot
Forsberg
38.380M
Debrincat 8.5 X8
Stutzle: 8X8
Sanderson: 6.5X4 (Hopefully he earns it)
Zub: 4.5X5
JBD/Thomson 1.1X2 Coming off ELC. He'll be unlikely to even have much NHL experience and will be happy for a one-way
Soogard 950 on a one way. Same as JBD. He'll be unlikely to even have much NHL experience and will be happy for a one-way
Formenton 2MX3
Joseph 2.5M X3
Pinto 2MX2 coming off ELC
74.43M
We'd have 10M+ to sign 3 NHL defensemen, two of whom are likely Brannstrom and Thomson/JBD) and 4 NHL forwards, none of which should cost more than 1M each.