Nik Gida said:
Britishbulldog said:
FORWARDS
James Van Riemsdyk ($4.250m) / Ryan Getzlaf ($7.000m) / Phil Kessel ($5.400m)
Joffrey Lupul ($5.250m) / Mikhail Grabovski ($5.500m) / Nikolai Kulemin ($2.800m)
Nazem Kadri ($3.500m) / Tyler Bozak ($3.500m) / Matt Frattin ($0.925m)
Leo Komarov ($0.803m) / Jay McClement ($1.500m) / Mike Brown ($0.737m)
Frazer McLaren ($0.696m) / Colton Orr ($0.800m)
DEFENSEMEN
Carl Gunnarsson ($1.250m) / Dion Phaneuf ($6.500m)
Jake Gardiner ($1.117m) / Korbinian Holzer ($0.633m)
Mark Fraser ($0.660m) / Cody Franson ($1.200m)
Mike Kostka ($0.600m) /
GOALTENDERS
James Reimer ($1.800m)
Ben Scrivens ($0.613m)
OTHER
Buyout: Darcy Tucker ($1.000m)
Buyout: Colby Armstrong ($1.000m)
RETAINED SALARY TRANSACTIONS (0.130% of upper limit)
Mike Komisarek ($0.045m?1.0%) John-Michael Liles ($0.039m?1.0%)
------
CAPGEEK.COM TOTALS (follow @capgeek on Twitter)
(these totals are compiled with the bonus cushion)
SALARY CAP: $64,300,000; CAP PAYROLL: $60,616,083; BONUSES: $300,000
CAP SPACE (25-man roster): $3,983,917
I like that team quite a bit, although I'm not sure I'd keep Bozak around at that price, but I worry that they'd have an awfully short window. Five key guys there(Kessel, Gardiner, Reimer, Phaneuf, Gunnar) are going to need to be re-signed soon and only one, Phaneuf, isn't likely to be looking at a substantial raise.
This summer the Leafs need to deal with Gunnarsson, Kadri and Bozak with a $64.3 cap limit.
Gunnarsson I am hoping can come in around $2.0 MIL or less for 2 years.
I figure that both Kadri and Bozak will be getting contracts similar to Matt Duchene and Kyle Turris who both signed $3.5 MIL deals and are comparable players. Anything less I figure is a bonus.. If Bozak can be traded for a good prospect and/or a high draft pick then Kadri can be the 3rd line center next year and a player like Ryan Hamilton can play on the LW for under $1 MIL I am sure.
I am not sure if there is a 5% increase the players can invoke in the new CBA like the previous one but the league was growing at a 7.2% rate anyway. That means in the summer of 2015 the cap should be around $66 MIL at least which is a growth of 5%. Summer of 2016 the cap should be over $69 MIL.
Next summer has 5 key contracts in my books with a projected cap hit of $64.3 still:
I figure that Reimer will get the $2 MIL that will be freed up from the buyouts which happen the same summer as Reimer's contract ending.
Kessel I hope won't get more than $6 MIL on a long term contract but I am probably a bit delusional on that one.
If Gardiner does effectively replace Liles I could see Gardiner get a 5 year contract like Liles of $3.9 MIL.
Phaneuf should stay status quo I expect.
You missed Frattin though who I expect to get a 2nd contract around $3.25 MIL.
That is a payroll increase of $6 MIL with $4 MIL available summer of 2014 unless Bozak is moved as well.
So trade bait: Liles, MacArthur and maybe Bozak?