Looks realistic except that Muzzin isn't going anywhere, if healthy he's probably kept, and if he's not then he's sitting on LTIR.

I also don't see Schenn willingly signing in Toronto (wouldn't need both him and Benn anyways) or Blackwell being brought back. Kampf and Holl (I don't expect him back) would need more, maybe 2.5m and 3m+/-250k respectively, The terms of off for most if not all those signings. Need more cheaper options than Hinostraza and Gaudreau (probably current Marlies). Knies is probably going to be on the roster.

Gaudreau will get more, Hinostroza will get less, Jordie Benn will probably just retire, Malgin will be fine at league min. Holl at 2 mil again lol what? Overpayment for Bunting. Whats the point of that Muzzin trade. Just keep him on LTIR, keep your 6th rounder and sign someone else instead of Blackwell.

Muzzin ain't going anywhere - he's either LTIRetired or he's not waiving to spend the last year of his deal(and possibly career) on a rebuilding Chicago team.

I can't see Holl & Kampf sticking around at the same AAV on a new deal - same goes for Schenn leaving Vancouver to sign the same deal in Toronto. Would also be surprised to see Gaudreau (44 points last year, 36 pt pace this year + strong defense) and Hinostroza (6 pts/11 GP) signing for what's basically a cost-of-living raise on a new team; Gaudreau especially has played himself into the $3M range for me.

Why would some other team give TOR $5m in cap relief for a 6th round pick.

yo i forgot abt knies

its one year they are rebuilding and will get lots of cap space in the offseason and muzzin doesnt suck hes a good player (still a dump but not a horrible one)

looking back i relized there was way too many underpays