I think your moves set the team up to risk suffering the following year as you'd be going into it with all of Hughes, Holtz, Bahl, and Saros (as well as a number of roster fillers) to sign with ~22mil in cap space. To mitigate that risk, I'd say Henrique likely accepts a 1 year deal at that kind of cap hit. I presume your scenario assumes that Saros agrees to an extension?