Vancouver FA's Drops and Moves

[Whomp]

Edit 8/24/2023 Just caught on that Horvat no longer a Canuck no discount added missing drops
Make Kyle Connor A-NMC 7.1m less 15% = 6M

Resign Free Agents
LW Nils Hoglander    21-22 #177 22-23 #234           0.9m for 2 years
C Bo Horvat       21-22 #22   22-23 #22       7.1m for 5 years
C Barrett Hayton   21-22 #108 22-23 #52         4.9m for 4 years
LW/RW Victor Olofsson  21-22 L115 R102 22-23 L116 R109    0.8m for 2 years
RW Mathieu Joseph   21-22 #131 22-23 #162                 0.7m for 2 years
G Laurent Brossoit   21-22 #59  22-23 #71         0.8m for 2 years

Let go FA
C-LRW Evan Rodrigues
D Henri Jokiharju

Drop from NHL roster
C/LW Luke Kunin $1.8m (2023-2024) Age 25 cap hit 33% = 0.6m
LW Rudolph Balcers
LW John Jason JJ Peterka
D Jack Rathbone
D Ryan McDonagh
G Troy Gosenick

Move to NHL roster (not available for minors)
D Ty Smith $0.5m (2023-2024) [RFA]
C/LW Paul Cotter $0.5m (2024-2025) [RFA]
C/LW Liam Foudy $0.5m (2024-2025) [RFA]
LW Axel Jonsson-Fjalby $0.5m (2024-2025) [RFA]
D Markus Nimelainen $0.6m (2024-2025) [RFA]

[Vik]

@Whomp can't process this fully as would put you over cap and roster spot (17.5m total salary vs 13.9m in cap available and would be 35 NHL players).

I've done the drops and minor call ups but extensions pending and let me know if you want to do something differently.

Note Your LTIR replacements dropped for free were part of Werenski LTIR salary coverage and not actually counting for cap.

[Whomp]

Let me look at the numbers again

[Whomp]

See attached - Am I missing something

I compared Fantrax and I initially missed one - added to drop list Henri Jokiharju should make 32 total

[Whomp]

Minor roster

[Vik]

All good here, we are at same cap number for this year. Couple quick notes.

Next year you showed  Foudy as 5m instead of 0.5m

Also captains are 2 year periods and then you can renew, but for spreadsheet purpose I calculate future salary past 2 year term at regular contract. You have 3 guys on 2nd and final year while Conner because you named him now to replace Horvat has 2 years left.