Maybe....

You're probably too low of Benoit, robertson, jvr and Roy (400k, 300k, 500k and 1mil) and some of that is offset by the overpayment to Kylington, but I think you're being a bit too hopeful on your returns on some of your trades - some of which are just small cap dumps of players who've had bad yrs (Jarnkrot getting a 3rd back, Kampf getting a 4th, etc...).

But ultimately, thats a gigantic leap on what is just 6 dmen that Kylington and Liljegren are 2nd pairing guys on a contender and theres no cap for a 7th dman.
Or that Blackwood-Woll are good enough, consistent enough, healthy enough.
Or that this team above is better than this yrs.

If we're going to spend $2.4 million on a bottom-6 center it would be better spent re-signing Blake Lizotte than on David Kampf.

Matt Roy gets at least a million more for at least another season.