Generally speaking your scenario isn't bad, and it is a possibility. But, I think
- Kotkaniemi gets more;
- We have to let Armia (like Tatar) due to cap structure and right hand shots;
- Caufield gets more; and
- You're very optimistic on Juulsen, really hope you're right (2.5M!).
I'm pretty sure Bergevin will sign Danault to a contract very close to the one you penciled in, and that all of Tatar Weal and Armia will be let go so they can add a middle six LW on a 4-5 year contract -- either by way of UFA, or trade pre/post-draft. I'm thinking Beauvillier, Isles won't be able to afford him with the new Barzal contract this year so get him and make Drouin PR-expandable (as an exit, if he somehow doesn't perform well..?!).
My wish for 2021-22 which considers Allen to Seattle, high draft picks given to Lamoriello for Beauvillier, 2nd year Romanov and one more full year of maturing for KK:
Drouin - Suzuki - Anderson
Toffoli - Danault - Gallagher
Beauvillier - Kotkaniemi -
Caufield
Lehkonen - Poehling - Evans
Romanov - Petry
Chiarot - Weber
Edmundson -
Brook
Price
Primeau
Village-burning from the top 3 lines. Motor and sticks from the 4th line. Kotkaniemi's line against 3rd pairings and bottom 6 players would be a massacre.
Romanov-Petry take over as 1st pairing. Weber-Chiarot can bash as a 2nd pairing, Edmundson can protect Brook and clear Price's net to let Josh play his game. Norlinder coming up as a rookie in 2022-23 (the following year) as Chiarot leaves the left side of our D, perfect timing.
*****************************************
I like our chances at a deep run better in 2022-23 with Caufield & Primeau also having a year of experience + Norlinder in for Chiarot, than I do the 2021-22 version. Notice how KK's line is
now getting clear #2 line TOI over Danault's at that point. We need Phil's motor and puck retrieval on the '2nd line' for a few more years I think. Also, the way Suzuki and Drouin dazzled together in the playoffs meshes really well with Anderson's speed which is why I think they will eventually become our 1st line -- though I see KK's deadly line not so far behind.
Drouin - Suzuki - Anderson
Beauvillier - Kotkaniemi - Caufield
Toffoli - Danault - Gallagher
Lehkonen - Poehling - Evans
Romanov - Petry
Norlinder - Weber
Edmundson - Brook
Price
Primeau
Sorry for the long post. 3rd coffee on an early Sunday morning. That's how I see it unfolding with things going generally well / players staying relatively healthy.