Revising

Elvis at half retained + Husso's full hit is going to need more than a 4th. Either a 2nd or a 3rd + B prospect.

Flames say maybe, although not sure we want to take back both Holl and Maata without more consideration or value being thrown in. They’re okay and fit current needs but we could probably sign Free Agents for cheaper

The 1st + Veleno is a nice start though

Flames say no thank you we will keep our 26 year old 31 goal scorer.

That's going to be too steep. Merlzlikins isn't worth that even with the retention. Especially considering they are likely buying him out anyway. Wings could move out Husso for less in draft capital and sign Elvis for less.

All good. I think that is pretty fair value, and seems to fit the competitive timeline better if the Flames are re-tooling. But, to each their own.