We have $20,263,333 in cap space next season with the following players to re-sign:
- Adrian Kempe
- Gabriel Vilardi
- Lias Andersson
- Carl Grundstrom
- Dustin Brown (hopefully not?)
- Andreas Athanasiou (maybe?)
- Brendan Lemieux
- Alex Edler (maybe?)
- Olli Maatta (hopefully not?)
- Troy Stetcher (probably not?)
- Sean Durzi
- Austin Strand
- Jacob Moverare
- Mikey Anderson
Plus several minor league deals that I don't feel the need to add.
Let's focus on filling out the roster. I'm going to take some wild guesses at what some of our free agents will cost:
Kempe (5.5) - Kopitar - Kaliyev
Moore - Danault - Arvidsson
Iafallo - Byfield - Vilardi (1.5)
Lemieux (1.8) - Lizotte - Kupari
Grundstrom (.9), Andersson (.9)
Anderson (2) - Doughty
Durzi (2) - Roy
Bjornfot - Walker
Spence
Quick
Petersen
I'm overestimating salaries on purpose, just in case. You could swap out guys like Kupari, Grundstrom, Andersson, and JAD if you want, we'll probably end up losing someone (or maybe Kupari starts the year in Ontario, who knows) but it's all relatively the same cost. Similarly, odds are Spence isn't going to be the seventh defenseman, but for salary's sake it's fine to leave him there.
This roster comes in at $75,911,667, leaving $5,588,333 in cap space.
That's not to say that my numbers are completely accurate or that this is what our roster will look like next season, but we definitely are not "pretty much against the cap".