Agreed but Kase can still sign another fair value "show me" deal without sacrificing 50% of his market value.
- Mrazek being traded is the bare minimum requirement to retain Campbell (1.65 + 3.8 = 5.45m). That's not useable cap elsewhere.
- A rumoured Holl/Dermott in-season trade for futures covers raises to Sandin/Liljegren.
- Cap increase + Kessel's retention will cover 90%+ of Rielly's raise.
Then you're left with Mikheyev's 1.65m when he walks. That's not enough to retain Kase, but with Kerfoot gone (~5.2m):
- Kase @ 2.5-3.2m + cheaper UFA (e.g. Paul, Namestnikov, Mikheyev, Jarnkrok, etc.) @2-2.7m
OR
- Up to 5.2m UFA: Domi, Niederreiter, Giordano, Murphy, etc.
Also trading Ritchie would allow you to dip into a higher tier of UFAs in Rust, Rackell, etc.
Trying to line up dollars move for move is unnecessarily confusing way to do things IMO. Almost always ends up having slippage due to roster spots. Better to set some assumptions and draw down a balance.
Next year
Bunting-Matthews-Marner
Kerfoot-Tavares-Nylander
xxx-Kampf-xxx
xxx-xxx-Simmonds
xxx
Rielly-Brodie
Muzzin-Liljegren
Sandin-Dermott
xxx
Campbell
xxxx
Soup signed at 6x5
Ritchie bought out
Sandin and Liljgen signed at a combined 2.5 x 2
Mrazek and Holl traded for futures
=6.97m to fill in the gaps
Barring a Leaf cup this season, I wouldn't bet against Clifford and Spezz taking 4LW, and 13F for a combined 1.6m
5.37 left for 3LW/RW, 4C, 7D, backup. If we're paying Campbell as a true starter, go with a true backup (a lot of hockey to play, but don't bet against Woll) at backup money (1m).
4.37 left for 3LW/RW 4C, 7D.
Call it 900k each for 4C/7D
2.57 left for 3LW and 3RW. Engvall and Kase still not signed. We could go with 1 at 1.5 + a rookie ex. Engvall + Steeves, Robby + Kase, but not both RFA's. If Kase is worth 3+ and won't take less, we're looking at a choice between him and Kerfoot with no higher dollar replacement for either.
You could argue for 5m to Campbell and 8ook to Woll to save 1.2 to allocate to the 3rd line, which would let us re-sign Kase at ~3 AND keep Kerfoot and go with rook LW, but that's a long shot IMO. Also another ~800k if one of the 4C or Spezza is left out.
So somewhere between 2.6 and 4.6 for 3RW and LW.