So McCabe is 4M currently, only Chicago is retaining 50%
I suspect McCabe should be able to get another 4M deal for a 2-3 years
Liljegren, depends on term, I would go medium term, I have projected 2.75M x 4 years
Benoit you have listed at 500k - that is less than 775k league minimum he gets now, I have projected 950-975k x 2
Woll is tough - need another year on Knies
Knies - depends on term, I'd go 4.5M x 8 years right now to try to get a bargain by year 3, similar to how Farabee got term early. If you go 1-2 year extension, shouldn't be more then 1.5-2.5M
If McCabe takes another $4M deal thats effectively a pay cut between inflation and the cap increase of close to $10M between deals. If they sign long term maybe he takes $4.5 but I think closer to $5M.
Benoit will be arb eligible and will have 280+ games under his belt. Lilly signed for $1.4M with no arb rights and under 70 games played. Again close to a $10M jump in the cap between Lillys deal and Benoit's next. Look at the minutes he is getting. Assuming he doesn't regress he will cost them $2M per.
I think Knies maybe $2.3M using a player like Chytel as a comp. Close to $3M if he shreds it but you can't assume that.
Sammy got $3.55M in arbitration after 1 good season. Woll will have arb rights and assuming he is their starter, why would he cost any less? Of course they will have Sammy gone and probably Hildeby or some kind of $1Mish vet so it could be close to a wash in net. I don't think you can assume respectable backup goaltending below $1M though so still being a little optimistic, maybe another $500k for the tandem.
Lilly could be $2.75 per or certainly the guy replacing him would be
So my math says maybe $8Mish for that group. Add $1M for Mitch's raise is $9M.
I have no idea who replaces Brodie as top RD for the next couple of years. I don't think any of the guys they have are guaranteed fit that spot, that why they are looking now. Can we assume $5M just because we don't know so that has no inflationary affect on the team?
$9M + optimistically $4.5 for JTs replacement is $13.5M so they are -$2.5M in the hole. Willie has eaten the 24-25 cap growth so with another $5M in 25-26 they appear to have $2.5M left over.
But they don't really have a 3rd pair because no club is paying their RD $5M + $5M + $2.75M. They need that 3rd pair $1-$1.5 RD and either Lilly or McCabe need to be the top pair RD or be traded for a top pair RD. Thats where the math balances and the money to improve is found. If they spend $6.75M on their #1 RD that allows an improvement and have a $1M hammer on the bottom pair like most clubs.