Scenario 4

Heatley-Horcoff-Hemsky
Cogliano-Gagner-Antropov
Moreau-Malholtra-Pisani
Jacques-Brodziak-Stortini
MacIntyre
Reddox

Visnovsky-Grebeshkov
Gilbert-Smid
Peckham-Staios
Strudwick

Antero Niittymaki
Jeff DesLauriers

Estimated Salaries

Antropov - 3-3.5 million - let's say 3.2 million
Malholtra - 1.5-3 million - let's say 2.1 million
Grebeshkov - 3.0-3.5 million - let's say 3.2 million
Niittymaki - 1.2-2.5 million - let's say 1.7 million

Brodziak - 1.0 M
Reddox - 0.7 M
Smid - 1.3 M
Strudwick - 0.5 M

Total Salary: 56.670 million * **

* Heatley has an estimated cap hit of 7.0 M with his remaining salary and remaining contract term, not including the 4 M signing bonus due July 1st.

** NHL Numbers is estimating the cap to go down to around 55 million next season. I will continue to assume that floating in around 56 is O.K.