SalarySwishSalarySwish

dem kos aint loyal

Created by: major_hassle
Team: 2020-21 Vancouver Canucks
Initial Creation Date: Oct. 9, 2020
Published: Oct. 9, 2020
Salary Cap Mode: Basic
Legend
Left Handed
Original Team
Waivers Exempt
Right Handed
Position
Trade Clause
Max Perf. Bonus
Expiry Status
Term Remaining
Logo of the Edmonton Oilers
Waivers ExemptMcDavid, Connor
$12,500,000 (Performance Bonus$250,000)
C
NMC
UFA - 5
Description
trade for a need (RD) owed a lot for eriksson (owed not much) to clear up cap space in the next 2 years. offload virtanen for a pick before arbitration. dump sutter if necessary to make space if ferland is healthy, only need 1 mill of cap space so can retain on that deal if necessary.
Free Agent Signings
RFAYEARSCAP HIT
2$2,500,000
5$4,300,000
UFAYEARSCAP HIT
1$1,500,000
4$4,800,000
Offer Sheets
Offer sheet annual average (AAV) is calculated by dividing the contract value by the lower of: 1. The contract length, or 2. Five years
PLAYERAAVCOMPENSATION
Cernak, Erik$4,300,000
2021 2nd round pick
Trades
VAN
  1. Zaitsev, Nikita ($1,300,000 retained)
Additional Details:
this deal saves Melnyk ~2.6 million over the 4 years of the contract assuming zaitzev's value is ~2 million/year. it also clears space for the sens to spend closer to the cap in the last 2 years of zaitzevs deal as their prospects mature/take even more cap dumps for picks. toss in a mid-low pick to make it happen if necessary.
Buyouts
Recapture Fees
Buried
DraftRound 1Round 2Round 3Round 4Round 5Round 6Round 7
2021
Logo of the VAN
Logo of the VAN
Logo of the VAN
Logo of the VAN
Logo of the VAN
Logo of the VAN
2022
Logo of the VAN
Logo of the VAN
Logo of the VAN
Logo of the VAN
Logo of the VAN
Logo of the VAN
Logo of the VAN
2023
Logo of the VAN
Logo of the VAN
Logo of the VAN
Logo of the VAN
Logo of the VAN
Logo of the VAN
Logo of the VAN
ROSTER SIZESALARY CAPCAP HITOVERAGES TooltipBONUSESCAP SPACE
23$81,500,000$78,731,878$1,700,000$4,750,000$2,768,122
Left WingCentreRight Wing
Logo of the Vancouver Canucks
$5,250,000$5,250,000
C, LW, RW
UFA - 3
Logo of the Vancouver Canucks
$925,000$925,000 (Performance Bonus$2,850,000$3M)
C, LW
UFA - 1
Logo of the Vancouver Canucks
$5,875,000$5,875,000
RW
UFA - 2
Logo of the Vancouver Canucks
$3,750,000$3,750,000
LW
UFA - 1
Logo of the Vancouver Canucks
$4,125,000$4,125,000
C
UFA - 3
$4,800,000$4,800,000
RW, LW
UFA - 4
Logo of the Vancouver Canucks
$3,000,000$3,000,000
LW
M-NTC
UFA - 2
Logo of the Vancouver Canucks
$2,500,000$2,500,000
C, RW
UFA - 1
$1,500,000$1,500,000
RW, LW
UFA - 1
Logo of the Vancouver Canucks
$1,225,000$1,225,000
LW, RW
UFA - 2
Logo of the Vancouver Canucks
$3,000,000$3,000,000
C
M-NTC
UFA - 2
Logo of the Vancouver Canucks
$825,000$825,000
RW, C
UFA - 2
Logo of the Vancouver Canucks
$891,667$891,667 (Performance Bonus$200,000$200K)
LW, RW
RFA - 3
Logo of the Vancouver Canucks
$4,375,000$4,375,000
RW, C
M-NTC
UFA - 1
Left DefenseRight DefenseGoaltender
Logo of the Vancouver Canucks
$916,667$916,667 (Performance Bonus$850,000$850K)
LD
UFA - 1
$4,300,000$4,300,000
RD
UFA - 3
Logo of the Vancouver Canucks
$1,050,000$1,050,000
G
UFA - 1
Logo of the Vancouver Canucks
$6,000,000$6,000,000
LD
NMC
UFA - 1
Logo of the Vancouver Canucks
$6,000,000$6,000,000
RD
NTC
UFA - 4
Logo of the Vancouver Canucks
$4,300,000$4,300,000
G
M-NTC
UFA - 2
Logo of the Vancouver Canucks
$2,000,000$2,000,000
LD/RD
M-NTC
UFA - 1
Logo of the Ottawa Senators
$3,200,000$3,200,000
RD
M-NTC
UFA - 4
Logo of the Vancouver Canucks
$863,333$863,333 (Performance Bonus$850,000$850K)
LD
UFA - 1
ScratchesInjured Reserve (IR)Long Term IR (LTIR)
Logo of the Vancouver Canucks
$3,500,000$3,500,000
LW, RW
NMC
UFA - 3

Embed Code

  • To display this team on another website or blog, add this iFrame to the appropriate page
  • Customize the height attribute in the iFrame code below to fit your website appropriately. Minimum recommended: 400px.

Text-Embed

Click to Highlight

Top Comments

Oct. 9, 2020 at 3:42 p.m.
#1
CELEBRINI IS A SHARK
Avatar of the user
Joined: Sep. 2019
Posts: 10,222
Likes: 12,923
Ottawa would do zaistev for Eriksson straight no retention, I doubt the do it otherwise
csick and major_hassle liked this.
Oct. 9, 2020 at 3:43 p.m.
#2
KFTW
Avatar of the user
Joined: Jul. 2018
Posts: 44,799
Likes: 25,379
I’d do this with just want Zaitsev out of our lineup
major_hassle liked this.
Oct. 9, 2020 at 3:43 p.m.
#3
Banned
Avatar of the user
Joined: Mar. 2017
Posts: 2,871
Likes: 1,299
The only thing that held up a deal like this is the OEL fiasco. Arizona are idiots. The owners are casino owners. They are broke.

Makes too much sense for Ottawa after all they took that Gudbransson deal because it had a lowered salary compared to the cap hit.

After overpaying Matt Murray, this will save Melnyk the most money while getting to the floor with only 5 million in salary owed on 12 million combined cap hit
major_hassle liked this.
Oct. 9, 2020 at 3:51 p.m.
#4
Avatar of the user
Joined: Sep. 2020
Posts: 309
Likes: 60
Quoting: yikes
Ottawa would do zaistev for Eriksson straight no retention, I doubt the do it otherwise


ya i was just messing around with numbers in a spreadsheet, the bad cap for $ tradeoff depends on what the cost is to replace their contribution. I figure eriksson could be replaced by a player making ~1.5 million a year, and zaitzev ~2 million a year. change those numbers and the % retention that makes sense changes, so I could see 1-for-1 making sense.
Oct. 9, 2020 at 3:53 p.m.
#5
Banned
Avatar of the user
Joined: Mar. 2017
Posts: 2,871
Likes: 1,299
Best case scenario by letting Markstrom go instead of overpaying and not trading for OEL!

Jim Benning was saved from himself for once.

All Canucks fans should be over the moon as this isnt a Cup window year.

2022-24 seems like exactly that time
major_hassle and remowilliams liked this.
See All