Bailey. Instead of a 2.6 and 1.6m in buyout years, you could probably trade him which would lessened the cap hit, His salary is just 3.5m, 50% of his 5m cap. Isles would have a 2.5m retention for the one year only. His new team who has cap, would actually be paying 1.75m in actual dollars and might be able to flip at the 2024 TDL

But you did show, Horvat is certainly possible to remain an Isle

I think 2mil for varly is good enough that he can accept at his age

I can see 2.5 but not 2.0 He is still putting up reliable back up numbers with the pedigree he has

The question is why would Bo want to stay an Isles. The team has maybe a few years available, they are getting older quick.