SalarySwishSalarySwish

Draft and Cap

Created by: Zubrowka
Team: 2022-23 Philadelphia Flyers
Initial Creation Date: May 8, 2022
Published: Jun. 19, 2022
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
Draft: Pick Jiricek or Nemec, if available. Premium value position and likely BPA at #5. Don't rush him to the NHL. Let Attard take his lumps on the third pair; see what you have there.

Cap: After JVR gets his signing bonus paid by Philly, he's just owed $4M in salary for 2022-23. Little is owed $4.75M of salary for 2022-23 and another $3.75M for 2023-24. That's $8.5M over 2 seasons for deadweight LTIR versus $4M over 1. That's a total savings of $4.5M for Arizona over 2 years. In cap world, JVR counts as $7M toward the floor while only costing $4M in real terms. It's definitely the kind of deal they need right now financially, especially given that they will be playing in a tiny college arena with limited gate receipts this season.

Additionally, Arizona can later flip JVR as an expiring UFA with retention at the TDL should he put up his typical goal scoring numbers, which he should given good minutes in the desert.

And don't tell me this is unrealistic after Dadonov for LTIR Weber straight up just happened.
Free Agent Signings
RFAYEARSCAP HIT
2$950,000
2$950,000
2$950,000
2$800,000
1$925,000
1$850,000
2$850,000
2$850,000
1$775,000
1$775,000
UFAYEARSCAP HIT
1$750,000
Trades
Buyouts
DraftRound 1Round 2Round 3Round 4Round 5Round 6Round 7
2022
Logo of the PHI
Logo of the PHI
Logo of the PHI
Logo of the PHI
Logo of the PHI
Logo of the PHI
2023
Logo of the PHI
Logo of the PHI
Logo of the FLA
Logo of the NYR
Logo of the PHI
Logo of the EDM
Logo of the PHI
Logo of the PHI
Logo of the PHI
2024
Logo of the PHI
Logo of the FLA
Logo of the PHI
Logo of the PHI
Logo of the PHI
Logo of the PHI
Logo of the PHI
ROSTER SIZESALARY CAPCAP HITOVERAGES TooltipBONUSESCAP SPACE
23$81,500,000$67,960,012$295,000$2,175,000$13,539,988
Left WingCentreRight Wing
Logo of the Philadelphia Flyers
$2,500,000$2,500,000
LW
UFA - 2
Logo of the Philadelphia Flyers
$7,750,000$7,750,000
C
NMC
UFA - 8
Logo of the Philadelphia Flyers
$5,875,000$5,875,000
RW, LW
M-NTC
UFA - 3
Logo of the Philadelphia Flyers
$5,000,000$5,000,000
LW, RW
UFA - 6
Logo of the Philadelphia Flyers
$3,571,429$3,571,429
C
M-NTC
UFA - 4
Logo of the Philadelphia Flyers
$5,500,000$5,500,000
RW, LW
UFA - 3
Logo of the Philadelphia Flyers
$925,000$925,000 (Performance Bonus$425,000$425K)
C, LW
RFA - 1
Logo of the Philadelphia Flyers
$950,000$950,000
C
RFA - 1
Logo of the Philadelphia Flyers
$950,000$950,000
RW, LW
UFA - 2
Logo of the Philadelphia Flyers
$3,000,000$3,000,000
C, LW
UFA - 4
Logo of the Philadelphia Flyers
$925,000$925,000
RW, C
UFA - 2
Logo of the Philadelphia Flyers
$950,000$950,000
RW
RFA - 2
Left DefenseRight DefenseGoaltender
Logo of the Philadelphia Flyers
$4,725,000$4,725,000
LD
UFA - 3
Logo of the Philadelphia Flyers
$6,250,000$6,250,000
RD
UFA - 5
Logo of the Philadelphia Flyers
$3,979,000$3,979,000
G
RFA - 2
Logo of the Philadelphia Flyers
$4,675,000$4,675,000
LD/RD
UFA - 1
Logo of the Philadelphia Flyers
$5,100,000$5,100,000
RD
UFA - 5
Logo of the Philadelphia Flyers
$925,000$925,000 (Performance Bonus$175,000$175K)
G
UFA - 2
Logo of the Philadelphia Flyers
$880,833$880,833 (Performance Bonus$725,000$725K)
LD/RD
RFA - 1
Logo of the Philadelphia Flyers
$883,750$883,750 (Performance Bonus$850,000$850K)
RD
RFA - 1
ScratchesInjured Reserve (IR)Long Term IR (LTIR)
Logo of the Philadelphia Flyers
$750,000$750,000
C, RW
UFA - 1
Logo of the Arizona Coyotes
$5,291,667$5,291,667
C, RW
M-NTC
UFA - 2
Logo of the Philadelphia Flyers
$850,000$850,000
RW, C
UFA - 1
Logo of the Philadelphia Flyers
$750,000$750,000
LD/RD
UFA - 2

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

Jun. 19, 2022 at 11:02 a.m.
#1
Avatar of the user
Joined: Jul. 2021
Posts: 1,829
Likes: 792
This is a very smart move
Jun. 19, 2022 at 11:19 a.m.
#2
1-0 them
Avatar of the user
Joined: Oct. 2020
Posts: 3,260
Likes: 2,075
Coyotes would take jvr for free
Jun. 19, 2022 at 11:29 a.m.
#3
Avatar of the user
Joined: Jun. 2022
Posts: 1,273
Likes: 691
I really like this trade for both sides, well thought out
See All