Here you are, Sir...
[table="head;width=4200]SEASON | PENALTY CAP M STAAL | PENALTY CAP D GIRARDI |TOTAL CAP PENALTY | CONTRACTS| SAVINGS/COST
2017-18 | $2,133,333 | $2,611,111 |$4,744,444 |$11,200,000 | $6,455,556
2018-19 | $2,133,333 | $3,611,111 | $5,744,444 | $11,200,000 | $5,455,556
2019-20 | $3,133,333 | $3,611,111 | $6,744,444 | $11,200,000 | $4,455,556
2020-21 | $3,933,333 | $1,111,111 | $5,044,444 | $5,700,000 | $655,556
2021-22 | $1,433,333 | $1,111,111 | $2,544,444 | 0 | -$2,544,444
2022-23 | $1,433,333 | $1,111,111 | $2,544,444 | 0 | -$2,544,444
2023-24 | $1,433,333 | 0 | $1,433,333 | 0 | -$1,433,333
2024-25 | $1,433,333 | 0 | $1,433,333 | 0 | -$1,433,333[/table]
[table="head;width=4200]SEASON | PENALTY CAP M STAAL | PENALTY CAP D GIRARDI |TOTAL CAP PENALTY | CONTRACTS| SAVINGS/COST | RFA/UFA
2017-18 | $2,133,333 | $2,611,111 |$4,744,444 |$11,200,000 | $6,455,556 |
2018-19 | $2,133,333 | $3,611,111 | $5,744,444 | $11,200,000 | $5,455,556 | Vesey*, Skjei*, Miller, Hayes, Nash, Grabner
2019-20 | $3,133,333 | $3,611,111 | $6,744,444 | $11,200,000 | $4,455,556 | Buchnevich*, DeAngelo*, Zuccarello, McDonagh
2020-21 | $3,933,333 | $1,111,111 | $5,044,444 | $5,700,000 | $655,556 | Kreider
2021-22 | $1,433,333 | $1,111,111 | $2,544,444 | 0 | -$2,544,444 | Lundqvist, Shattenkirk, Smith
2022-23 | $1,433,333 | $1,111,111 | $2,544,444 | 0 | -$2,544,444 |
2023-24 | $1,433,333 | 0 | $1,433,333 | 0 | -$1,433,333 |
2024-25 | $1,433,333 | 0 | $1,433,333 | 0 | -$1,433,333 | [/table]
I added another column, showing the players who will be RFA or UFA. * indicates current ELC.
2018-19, the total cap-hit is 5.74m, but we have 7.8m of Nash and 1.65m of Grabner coming off the books to re-sign Vesey, Skjei, Miller and Hayes
2019-20, the total cap-hit goes up by 1m, with 4 players being UFA/RFA which we all want to keep, right? Now, that's a tough one. It still saves 4.4m due to Girardi and Staal both being on the team had they not been bought out though.
2020-21, Only Kreider coming off his contract of our current squad, but the cap penalty drops from 6.7m to 5m.
2019-20 seems to be the most difficult season to work around but they will manage.