Daly said something around the same time. It didn't align with what Bettman said i.e., it was more conservative.
No matter though in that we both ended up at around $89 m with some fairly optimistic assumptions built in as well. So, we might be OK, and we might not. It depends on what the cap ends up being in 2024-25. That's why happens when you go through the exercise of putting a spreadsheet together (and hence, why I requested it).
Also, as I mentioned before, with a larger cap increase, many teams will have more to spend on RDs. So, it won't really be any easier on the trade or UFA front (larger costs). And, we have no idea that the organization will spend to the ceiling.
Anyhow, I'm just repeating things (as are you), so I think we've run this to ground.