Nash-8 mill
Staal-5.7 mill
Boyle-4.5 mill
That is a nice start. Would we keep Brass, Step and Stamkos? Maybe or maybe not. One might be moved for a RH Dman.
Rangers will have to retain at least $2.8 on Nash and $1.7 on Staal in order to not have to take back a crappy contract and get a decent return. That's $4.5 in dead space for the next two years.
Then you have:
Stepan ($6.5), Brassard ($5.0), Zucc ($4.5), Glass ($1.45), Fast ($950k), Buch ($950k), Lindberg ($650k), McD ($4.7), Girardi ($5.5), Klein ($2.9), Skjei ($925k), Lundqvist ($8.5) and Raanta ($1.0) for a combined $43.5 million (13 players)
Then to resign the RFAs we are probably looking at Kreider ($4.0 x 4 years), Miller ($4.0 x 4 years), Hayes ($2.0 for 2 years) and McI ($900k for 2 years) for a total of (i rounded up) $11 million.
So that's $54.5 million for 17 players then add in the $4.5 million in dead space from dealing Nash and Staal which brings us to $59 million. Need 5 more players plus operating money.
Lets say the cap goes up to $73 being optimistic. $14 million in cap space. Sign Stamkos for $10 x 7 years. $4 million for 4 more players and need operating cap space of about a million so really $3 million.
Going to be hard to do that. They could probably find a taker in Glass since he has one year left to free up another $1.5 million. Sign Riley Nash with that extra $1.5. Back to $3 million for 3 players. May be Hrivik for the 4th line? He's an RFA as well. He might take less to get a one way contract.
Can it be done without moving Stepan or Brassard? Possibly but it's going to be close.
Kreider - Stamkos - Stepan
Miller - Brassard - Zucc
XXXX - Hayes - Buch
Hrivik - Riley Nash - Fast
Lindberg (starts season on IR)
McD - Klein
Skjei - McI
XXXX - Girardi
XXXX
Lundqvist
Raanta
Problem is that third line player is going to cost a little bit. Also that defensive depth is hurting big time if Skjei and McI can't step up their games. Or sign a second pairing LD which again will cost you.
It so depends on what Nash and Staal being back in their trades.
EDIT: May be the Rangers move Nash With the $2.8 retained to the Preds for Wilson and the #17.
Staal with the $1.7 retained for a couple of seconds. May be to the Avs for 2016 second and 2017 second. Recoup those lost picks from the Eric Staal trade.
Then Stepan to the Wild for Dumba (resigned 5 years $4 million per), Tuch and the #15.
Stepan being traded frees up $6.5 million and under my,above scenario there was $3 million left in cap space. Wilson makes a hair under $4 million. Tuch gets a ELC of $950k. Dumba at $4 million. Total of $9 million.
Kreider - Stamkos - Buch
Miller - Brassard - Zucc
Wilson - Hayes - Tuch
Hrivik - Riley Nash - Fast
Lindberg (IR)
McD - Dumba
Skjei - Klein
XXXX - McI
Girardi
Lundqvist
Raanta
Only $500k (not counting the $1 million cushion i left earlier for operating cash) left for that third pairing LD or or may be McI can switch to the left?