Mcnotloilersfan
I'm here, I'm bored
I don't think you did factor it in because you said there was only 6m in cap space left after trading Barrie and re-signing the RFA's for $8m total. If they trade Barrie for a pick, they'll have 18m in cap space which would leave 10m after those re-signings, the Klef LTIR is what you were missing.
Trade Barrie and you have exactly $17,556,538
My 3 RFA signings you have exactly $9,381,538 left
Promote Holloway, Skinner, Broberg and Nemo you have exactly $6,080,705 left with a 13th forward and 2nd pair D missing.
This factors in Klefbom and the dead Cap. The math is solid.