I'm sure its been done but here's a cap projection for next year assuming they mostly run it back again
FORWARDS
3 Forwards that wont be moved bc theyre core players: Kaprizov, Ek, Boldy
3 Forwards that wont be moved bc trade protection: Zucc, Hartman, Foligno
2 Forwards that can be waived and buried with ELCs if they're out-performed (but there wont be any meaningful cap savings): Johansson and Gaudreau
2 Forwards on ELCs definitely on the team : Rossi and Khusnutdinov
So pretty much 10/12 forwards locked in (barring Johansson/Gaudrea waive & burys for basically no cap gain)
That comes in at about 39.25 MM
Find two more ELCs from a pool of Heidt (rumored to get try out to start year), Firstov, Letteri, Shaw, Lucchini
If its me I start with Heidt and Firstov. Letteri already has a 2-way deal so easy to start him in the AHL. Shaw is RFA and I negotiate a 2-way simiilar to Letteri's and start him in the AHL. Lucchini I probably let walk.
Lines will be getting jumbled around like crazy so no real point in trying to predict. Not really thinking about whats optimal or makes sense here just listing guys off really:
Kaprizov / Rossi / Zuccarello
Boldy / Ek / Hartman
Johansson / Khusnutdinov / Foligno
Heidt / Gaudreau / Firstov
I'm starting with the assumption of no 13th to start and adding that option after adding everything else up since its a lower priority. The price tag for this is pretty much identical to the 41.1 MM they are currently paying their forward group.
DEFENSEMEN
3 defensemen that are unlikely to be moved both bc of their contract and bc core or valuable players at cap hit : Brodin, Faber, Middleton
1 defenseman unlikely to be moved bc of trade protection/cap hit/ age / role : Spurgeon
2 defensemen that can be waived and buried if out-competed by an ELC (but no cap savings) : Merrill and Bogosian
1 defenseman RFA who prob commands a 1-way contract between 1-2MM : Chisholm
I assume Spurgeon isnt traded (very unlikely he would be) so with Goligoski's 2MM contract departing adding Spurgeon's 7.575MM is a net +5.75MM to current price tag,
Bogosian wont be waived/ buried right now. Its an option if he's out-competed eventually but that wont be the case to start. His raise adds 0.4MM to current price tag. We're up to +6.15 net.
Merill is the most likely player to waive & bury on the team if needed but lets assume he's not for now.
Chisholm should command a 1 way between 1 and 2MM next year I imagine. Put him down for 1.5MM (raise of 0.725)? +6.875MM net
Mermis I would maybe try to negotiate a 2way contract and start in AHL but he can also leave. He might get a 1 way deal somewhere. Either way - no cap hit to start season. This brings the cap hit increase back down to +6.1MM
So defense group is something like:
Brodin / Faber
Middleton / Spurgeon
Chisholm / Bogosian
Merrill
for the price tag of 21.1MM. We're up to 62.2MM so far. The dead cap hits are ofc locked in and that gets us to about 77MM. Next year's cap will be 87.7MM so there's about 10.7MM space before we consider goalies.
Barring any kind of trade Gus is locked in at 3.75MM
If Flower returns I assume the cap hit will be similar to current (3.5MM) so that would leave about 3.45MM space. Add whatever ELC for 13th forward and there's around 2.5MM left.
If Wallstedt instead of Flower there's about 6MM room + with a 13F there would be about 5MM space.
(+/- few hundred K for not being specific about things like ELC variability or maybe performance bonuses or whatever)