How much of that cap space gets eaten up with Lowry, Vilardi, Perfetti, Samberg, Pionk, and Connor's next deals? Add Ehelrs, and it's getting up there. Those are all up between now and then end of next season.
Lowry, Vilardi, and Perfetti all have deals starting with a 3 right now, and are providing amazing value. Samberg is only getting paid 1.4M this year (wow). All of these guys are due for huge raises
I haven't crunched the numbers, but I'm assuming that if they all sign reasonable market-rate contracts, we should be good?
For 25-26:
Forwards:
Connor ($7.143M) - Scheifele ($8.5M) - Vilardi ($7.25M)
Perfetti ($3.25M) - Namestnikov ($3M) - Ehlers ($7.75M)
Niederreiter ($4M) - Lowry ($3.25M) - Appleton (UFA)
Iafallo ($3.66M) - Barron ($1.5M) - Tanev (UFA)
Gustafsson ($1M) - Kupari ($1M)
Defense:
Morrissey ($6.25M) - DeMelo ($4.75M)
Samberg ($5M) - Pionk ($7M)
Fleury ($1.25M) - Schenn ($2.75M)
Miller ($1.5M) Stanley ($1.25M)
Goaltenders:
Hellebuyck ($8.5M)
Comrie ($1.5M)
Total Cap
For 26-27:
Forwards:
Connor ($8.5M) - Scheifele ($8.5M) - Vilardi ($7.25M)
Perfetti ($5M) - Namestnikov ($3M) - Ehlers ($7.75M)
Niederreiter ($4M) - Lowry ($4M) - [ELC Filler] ($0.9M)
Iafallo ($3.66M) - Barron ($1.5M) - [ELC Filler] ($0.9M)
Kupari ($1M) - Gustafsson (UFA)
Defense:
Morrissey ($6.25M) - DeMelo ($4.75M)
Samberg ($5M) - Pionk ($7M)
[ELC Filler] ($0.9M) - Schenn (UFA)
Miller (UFA)
Stanley (UFA)
Goaltenders:
Hellebuyck ($8.5M)
Comrie (UFA)
Total Cap Hit (19 players, excl. Gustafsson/Schenn/Miller/Stanley/Comrie): $86.71M
Cap Space ($104M cap): $17.29M