Your math is off....
The team currently has 3.8 mil in capspace (and that's with Nylanders caphit being 10 mil this season, with it reverting down to 6.9 next season) and that the cap will be rising 3.5 mil too. And then potentially reduce another 13+ million from Hainsey, Zaitsev, Gardiner and Brown going.
The 5-6h D will likely league minimum as will be Browns replacement. What's left to figure out is getting two replacement rhd that can fit within that structure (potentially involving Kapanen or AJ in a trade)
Theres nothing "delusional" about this
Edit: clarification
Ok, I'm willing to learn. Here's my math and please tell me what is off
For the 2019 -20 season the Leafs have currently:
9 Forwards signed for $46.1 M
5 Defense signed for $23.8 M
2 Goalies signed for $5.75M
This totals $75.7 M (all numbers rounded to 1ooK)
Of those 9 forwards signed, none are named Marner, Johnsson, or Kapanen
Of those 5 defense signed, none are named Gardiner or Hainsey (so their salaries are already gone) however 1 of the D is named Justin Holl which may be problematic
Of the 2 goalies signed, one is named Garret Sparks which is definitely problematic.
(BTW Horton is not included anywhere in the numbers above)
Now I'm going to be very optimistic and go with a cap of $85.7 M (because why not?)
So let's recap.
Cap = $85.7 M
Leafs have committed $75.7 M to 16 players (2 of which are Holl & Sparks)
So that leaves $10M to sign Marner, Johnsson, Kapanen plus 4 others (2 F & 2D) to round out a 23 man roster.
But you argue "Brown and Zaitsev" (because Gards and Hainsey are already gone)
So sure.....let's magically get rid of their $6.6M
So now that leaves us $16.6M to sign Marner, Johnsson, Kapanen plus 6 others (3 F & 3D) to round out a 23 man roster.
Where have I gone wrong?