4.65m in bonus overages puts you way over the cap and only 21 man roster.

Not trading Swayman.

Bs aren't trading Swayman.

And you forgot the 4.65m bonus overage to be paid to Bergeron on Krejci and Swayman. So you're way over the cap.

Ottawa slams the phone...in happiness that they just got a good goalie.

Seattle says sure, but they demand the 2nd be going the other way.

The other two proposals are either fine or not fine, based on offseason moves...not needle movers or asset mismanagement.

right I completely forgot, wish those were already included when taking into account this summers roster situation

You're right I did forget that, my bad. I'm going to redo it

Either I'm overvaluing Hall, you're overvaluing Geekie, or both.

Fair. I'm not overvalued Geekie here, I'm undervaluing Hall because his production doesn't match his cap hit AND the Bs are in a cap crunch. Geekie is still young and could breakout, but minimally he is bottom half of the roster but still very much good enough to be an NHLer.