View Single Post
Old 03-26-2018, 10:28 AM   #243
Monahammer
Franchise Player
 
Monahammer's Avatar
 
Join Date: Jan 2018
Location: Alberta
Exp:
Default

I will do it for you.
Next season:
Tkachuk (.925)- Tavares (12.5)- Bennett (1.95)
Gaudreau (6.75) - Monahan (6.375) - Ferland (1.75)
Lazar (.950) - Backlund (5.35) - Frolik (4.3)
Hathaway (.650) - Jankowski (1.5) - Brouwer (4.5)

(extra forward ~ .650)
48.45 million for forwards

Giordano (6.75)- Hamilton (5.75)
Brodie (4.650)- Hamonic (3.857)
Kulak (1) - Andersson (.755)
(extra d ~.650)
23.412 Million for D

Mike Smith ( 4.25)
Rittich (1)
5.25 million for G

Cap: 78 Mil
Buyouts: 904,167
Committed: 76.812
Total:77,716,167
Remaining: -283,833

2 seasons out (estimating cap at 80 mil, with a brouwer buyout instead of a trade):

Tkachuk (6.5)- Tavares (12.5)- Bennett (4)
Gaudreau (6.75) - Monahan (6.375) - Ferland (3)
Lazar (.950) - Backlund (5.35) - Frolik (4.3)
Hathaway (.650) - Jankowski (1.5) - Mangiapane (.705)

(extra forward ~ .650)
53.23 million for forwards

Giordano (6.75)- Hamilton (5.75)
Valimaki (.925)- Hamonic (3.857)
Kylington (.730) - Andersson (.755)
(extra d ~.650)
19.417 Million for D

Mike Smith ( 4.25) (THESE ARE PLACEHOLDERS because i don't want to speculate about goalie futures)
Rittich (1)
5.25 million for G

Cap: 80
Buyouts: 1.5 Mil (2 years)
Committed: 77.897
Total:79,397,000
Remaining: - 603,000

Last edited by Monahammer; 03-26-2018 at 10:39 AM. Reason: Math
Monahammer is offline