Nothing wrong with your numbers. And I guess we use the $1.77m in cap space to add a 13th F and an 8th Dman.
But the bigger issue is that this roster leaves us with a very weak F group, particularly on the 2nd and 4th lines:
Suter Miller Boeser
Hogs EP Podz
Joshua Lindholm Garland
PDG Aman Karlsson
I don't think Podz is a top 6 player, and Aman and Karlsson are both fringe NHLers (PDG is almost the same level).
Lindholm has been great in the playoffs, but I wonder about the risk of signing another soon-to-be 30 year old player to a long term $7m x 7 year contract. I think I'd be tempted to try and spend that money on a top-6 running mate for Pettersson with a 3-year contract which holds the fort until Lekkerimaki hits the NHL, plus give us more depth in the bottom 6.
Instead of paying these guys: Hronek $7.35m, Lindholm $7m, Karlsson $0.9m, PDG $0.775m, 13F+8D $1.77m = $17.8m total
I'd prefer to see Hronek rights traded and these UFAs signed: Pesce $6m x 6, someone like Monahan $5m x 3, Blueger $2.4m x 3, Noesen $1.9m x 3, Hakanpaa $1.5m x 2, Sam Carrick $1m x 2 = $17.8m total
Roster for 2025:
Suter Miller Boeser
Hogs EP Monahan
Joshua Blueger Garland
Podz Carrick Noesen
(Aman)
Hughes Pesce
Soucy Myers
Zadorov Hakanpaa
(Friedman Juulsen)
Demko, Desmith