Kyle Clifford-1.25
Trevor Lewis-1.25
Jordan Nolan-1.0
Muzzin-1.25
Holloway-2.0
Voynov-4.5
Goalie backup-1.0
Minus Bernier salary- 1.25
Total is 11.00
That would only leave $842,273 in cap space to work with and I cannot see it playing out that way.
I also do not think that Clifford, Nolan, Muzzin, and Holloway are going to get the numbers you're projecting.
Clifford
Cap/Salary: $870,000 ($680,000 in salary)
Qualifying Offer: $714,000
Your number: $1,250,000 = 43.6% increase in cap hit
Nolan
Cap/Salary: $531,667 ($540,000 in salary)
Qualifying Offer = $577,500
Your number: $1,000,000 = 88.1% increase in cap hit
Muzzin
Cap/Salary: $577,500 ($577,500 in salary)
Qualifying Offer = $635,250
Your number: $1,250,000 = 116.5% increase in cap hit