An early look at next year's offseason, 2025-2026, situation -
The expected Cap for 2025-26 will be 92.5 - 93. I hope that with the inclusion of UTAH and no more COVID debt, the League will make more than last year, which was 6.8 B according to super agent Allan Walsh. By December or January, we may hear from the league that the cap may go higher than the 5% max increase the league and PA agreed to in the MOU in 2021. Hopefully, we do and see a projected Cap of greater than 95.
If that doesn't happen and the League sets it at the league MAX, i.e., say 93m, then let's take a deep dive into some possibilities.
The roster below shows the Isles roster (16-man roster) is at approximately 67 M, which is almost 26m under the cap (using 93).
Forwards
- Barzal 9.15 (NTC)
- Horvat 8.5 (NTC)
- Lee 7 (modified NTC 15 team - final year of the contract)
- Pageau 5 (modified NTC 16 team - final year of the contract)
- Duclair 3.5 (NTC - 3 years left)
- Engvall 3 (modified NTC 16 team - 5 years left)
- Cizikas 2.5 (2 years left)
- Maclean .775 (1 year left)
- Tsyplakov RFA
- Holmstrom RFA
- Nelson UFA
- Palmieri UFA
Defence
- Pulock 6.15 (NTC)
- Pelech 5.75 (Modified NTC 16 Team list)
- Mayfield 3.5 (NTC)
- Reilly 1.25
- Dobson RFA
- Romanov RFA
- Bolduc RFA
Goalie
- Soorkin 8.25
- Varlamov 2.75 (Modified NTC 16 Team with 2 years left)
We can expect RFAs to be re-upped -
These are just guesses -
- Dobson 8y/9m
- Romanov 8y/5.75m -
- Bolduc 1y/.85 - exact same contract as Holmstrom this year
- Holmstrom - 2y/1.5
- Tsyplakov - 2y/2.25
The Isles 26m cap space quickly evaporates - to approximately 6.6.
The Isles could try to rid themselves of Lee and JGP's contract to gain more space.
I do not see a buyout of either rather trades with assets or very little return.
I see Lee being traded with a 2027 2nd to a team like San Jose or Anaheim, who will then quickly buy out Lee. This is a replica of the Bailey trade. Lee would be owed exactly 3m in cash over 2 years and the cap hit would be 4 and 1.5.
I could see JGP going for a late-round pick to jettison the final year of his contract with 5 AAV, but they could also want to keep JGP and move Cizikas.
Losing both these contracts the Isles could be at 18.6 m in cap space with a 17-man roster (8F - 7 D - 2 G).
Isles UFAs are Nelson and Palmieri.
IMO, I would resign Nelson and let Palmieri walk. You could also make the case of moving on from both, but since Isles have had little success of signing free agents, Nelson could be resigned, especially if he scores 30+ goals this coming season. If he does, then Nelson could want 20+ m, so a contract 3/7 or 4/6 could be the team friendly contract fans could expect.
Isles prospects -
I do not see any Isles prospects making the jump - you can make a case for Maggio, Dufour, Foudy, Eiserman, but each would benefit from an extra year of development.
Some key UFAs -
Marner, RW
Ehlers, F
Bennett, C
Verhaege, F
Konecny, RW
Boeser, RW
Vatrano, F
Mangiapane, LW
Below is a model where the Isles resign Nelson, do not trade JGP, trade Lee and his entire cap hit, and let Palmieri walk... 86.5 CAP hit for a 19-man roster that is only 6.5 m to sign 3 more F's - one that needs to be a top 6 (a Konency, Ehlers) and 2 bottom 6 Forwards (Olivier and Nic Aube-Kubel). They could move Varlamov and sign a cheaper backup to gain some more cap space and move Cizikas, especially if Foudy and Maclean prove they could take over the 4C.
Forwards
- Barzal 9.15 (NTC)
- Horvat 8.5 (NTC)
- Pageau 5 (modified NTC 16 team - final year of the contract)
- Duclair 3.5 (NTC - 3 years left)
- Engvall 3 (modified NTC 16 team - 5 years left)
- Cizikas 2.5 (2 years left)
- Maclean .775 (1 year left)
- Tsyplakov 2.25
- Holmstrom 1.5
- Nelson 7
Defence
- Pulock 6.15 (NTC)
- Pelech 5.75 (Modified NTC 16 Team list)
- Mayfield 3.5 (NTC)
- Reilly 1.25
- Dobson 9
- Romanov 5.75
- Bolduc .85
Goalie
- Soorkin 8.25
- Varlamov 2.75 (Modified NTC 16 Team with 2 years left)