Only change I see that is possible is that Elvis gets bought out if he has another terrible year so we can afford to sign a real starting goaltender so we can push for a playoff spot while we have Fantilli/Jiricek on their ELCs for 2 more seasons

Not too far off from what I envision. I think Mateychuk makes the roster, and I'm not sure Sillinger earns that big of a bridge. I'd go 2-3 x $2-2.5mil with him. I think Tex probably earns a little more too with his all-around play.

I'd switch Vronk and China, and bring Foudy back as well. I think Danforth could be a good guy to re-sign for another 2-3 years too if he's willing to take a cheap deal for $1.5m or less AAV.

Jiricek is definitely going to be on the 2nd pair next year. Peeke and Gud could play 3rd pair, or Gud could be bought out to make room for Mateychuk.