Lyubushkin might want closer to 2 mil. The cap is also going up to 82.5 mil next season so you forgot to incorporate that. Trading kerfoot for laughton isnt worth it, kerfoot is the better player and we also arent stuck with his contract for 4 more years like we would with laughton. Also, holl and dermott are worth more than that.

I also don't want to pile on because I like what they are trying to do here....

but Muzzin has a NTC until July 1, 2023 at which point he will only be owed only $2 MIL of real cash with a $5.625 cap hit and will be able to be traded to 21 teams....