Here’s an update to the Red Wings payroll situation, now considering that renegotiations are not allowed and a $39 million cap. I also updated a few salary numbers and players signed. After reading this analysis you will realize the Wings are actually in good shape. I promise.
Forwards
Kris Draper – $2,800,000 ($2,128,000)
Tomas Holmstrom – $1,800,000 ($1,368,000)
Jiri Hudler – $750,000 ($570,000)
Robert Lang – $5,000,000 ($3,800,000)
Kirk Maltby – $1,900,000 ($1,444,000)
Darren McCarty – $2,250,000 ($1,710,000)
Brendan Shanahan – $3,000,000 ($2,280,000)
Ray Whitney – $3,500,000 ($2,660,000)
Defensemen
Jiri Fischer – $1,750,000 ($1,330,000)
Derian Hatcher – $6,500,000 ($4,940,000)
Nicklas Lidstrom – $10,000,000 ($7,600,000)
Jamie Rivers – $425,000 (*$450,000)
Jason Woolley – $925,000 ($703,000) [UPDATE 7/21 Woolley is a UFA, but signed on TSN?]
Bryan Helmer – $425,000 (*$450,000)
Goalies
Manny Legace – $1,530,000 ($1,162,000)
—-$42,555,000 (*$32,595,000) —-15 players
*24% rollback in parenthesis, minimum salary $450,000
Buyouts
Derian Hatcher (-$4,940,000 = payroll of $27,655,000)
Ray Whitney (-$2,660,000 = payroll of $24,995,000)
Darren McCarty (-$1,710,000 = payroll of $23,285,000)
—-$23,285,000—-12 players
Free Agent Signings (need 11 players – $15,715,000 remaining)
Henrik Zetterberg – $1,750,000
Pavel Datsyuk – $2,000,000
Steve Yzerman – $1,500,000
Jason Williams – $850,000
Niklas Kronwall – $750,000
Mathieu Dandenault – $950,000
Chris Osgood – $2,250,000
Dmitri Bykov – $1,000,000
Johan Franzen – $500,000
Mark Mowers – $550,000
—-Cost of additions: $12,100,000 —- 10 players, 22 total
—-Remaining cap room: $3,615,000, which must include bonuses, insurance, and dental coverage
This leaves enough money for the Wings to acquire a good, second-line scoring forward or to keep Darren McCarty. Buyouts of Derian Hatcher and Ray Whitney are all but a formality. They are gone. Here’s a list of players the Wings could sign with this remaining cap room, to obtain the 23rd and final player. Their last salary is shown in parenthesis, to give some indication of market value.
Skaters:
Long Shots
Jason Allison ($8,000,000, 2003-2004)
Bill Guerin ($6,738,498, 2005-2006)
Sergei Fedorov ($6,080,000, 2005-2006)
Milan Hejduk ($5,700,000, 2004-2005)
Adam Foote ($4,400,000, 2004-2005)
Jason Arnott ($3,850,000, 2004-2005)
Scott Young ($3,462,278, 2003-2004)
Possibilities
Martin Lapointe ($4,000,000, 2004-2005)
Glen Murray ($3,850,000, 2003-2004)
Jeff O’Neill ($3,700,000, 2004-2005)
Adam Deadmarsh ($3,000,000, 2003-2004)
David Legwand ($1,775,000, 2004-2005)
Shawn Horcoff ($850,000, 2004-2005)
Goaltenders:
Long Shots
Mike Dunham ($3,600,000, 2004-2005)
Dan Cloutier ($3,050,000, 2004-2005)
Jocelyn Thibault ($3,100,000, 2004-2005)
Roberto Luongo ($2,400,000, 2004-2005)
Brian Boucher ($2,000,000, 2004-2005)
Possibilities
Byron Dafoe ($3,500,000, 2003-2004)
Manny Fernandez ($2,200,000, 2004-2005)
Garth Snow $1,313,000, 2003-2004)
Felix Potvin ($1,300,000, 2003-2004)
FINAL ROSTER
Centers
Pavel Datsyuk
Jason Williams
Steve Yzerman
Robert Lang
Jiri Hudler
Kris Draper
Johan Franzen
Left Wings
Tomas Holmstrom
Kirk Maltby
Brendan Shanahan
Henrik Zetterberg
Right Wings
Mark Mowers
Defensemen
Jiri Fischer
Nicklas Lidstrom
Jamie Rivers
Jason Woolley
Bryan Helmer
Niklas Kronwall
Mathieu Dandenault
Dmitri Bykov
Goaltenders
Manny Legace
Chris Osgood
23rd man:
Glen Murray or Adam Deadmarsh (Martin Lapointe if we can’t do any better and he comes for a cheap price)