865 AAV mart

Created by: Xspyrit

Team: 2023-24 Ottawa Senators

Initial Creation Date: Oct. 25, 2022

Published: Oct. 25, 2022

Salary Cap Mode: Basic

Legend

Left Handed

Original Team

Waivers Exempt

Right Handed

Position

Trade Clause

Max Perf. Bonus

Expiry Status

Term Remaining

McDavid, Connor

$12,500,000 ( Performance Bonus

$250,000)

NMC

UFA - 5

Description

EDIT : ok so this ACGM is not made to be a DEFINITIVE roster for the 2023-24 season. It is used as a work in progress to have a better picture of the cap situation, as it was needed in another conversation elsewhere. It was never intended to be a 20 mEn roster. Thank you very much

Free Agent Signings

RFA	YEARS	CAP HIT
Bernard-Docker, Jacob	2	$1,000,000
Kastelic, Mark	2	$1,000,000
Lodin, Viktor	2	$1,000,000
Pinto, Shane	2	$5,000,000
DeBrincat, Alex	7	$9,000,000
Brännström, Erik	2	$2,000,000

UFA		YEARS	CAP HIT
Hellberg, Magnus		2	$1,000,000
Zub, Artem		5	$5,000,000

Buyouts

Bobby Ryan: $1,833,333
Colin White: $875,000
Michael Del Zotto: $750,000
Nikita Zaitsev: $2,833,334

Retained Salary Transactions

Matt Murray: $1,562,500 (25%)

Draft	Round 1	Round 2	Round 3	Round 4	Round 5	Round 6	Round 7
2023
2024
2025

ROSTER

LONG-TERM OUTLOOK

EMBED

TEXT-EMBED

ROSTER SIZE	SALARY CAP	CAP HIT	OVERAGES	BONUSES	CAP SPACE
20	$86,500,000	$85,787,380	$0	$2,275,000	$712,620

Left Wing	Centre	Right Wing
Tkachuk, Brady $8,205,714$8,205,714 LW UFA - 5	Stützle, Tim $8,350,000$8,350,000 C UFA - 8	Batherson, Drake $4,975,000$4,975,000 RW, LW UFA - 4
DeBrincat, Alex $9,000,000$9,000,000 LW, RW UFA - 4	Norris, Joshua $7,950,000$7,950,000 C UFA - 7	Giroux, Claude $6,500,000$6,500,000 RW, C NMC UFA - 2
Greig, Ridly $863,333$863,333 C, LW RFA - 2	Pinto, Shane $5,000,000$5,000,000 C RFA - 1	Joseph, Mathieu $2,950,000$2,950,000 LW, RW UFA - 3
Crookshank, Angus $838,333$838,333 LW RFA - 1	Kastelic, Mark $1,000,000$1,000,000 C, RW RFA - 2	Kelly, Parker $762,500$762,500 LW RFA - 1

Left Defense	Right Defense	Goaltender
Chabot, Thomas $8,000,000$8,000,000 LD UFA - 5	Zub, Artem $5,000,000$5,000,000 RD UFA - 4	Forsberg, Anton $2,750,000$2,750,000 G UFA - 2
Sanderson, Jake $925,000$925,000 ($1,850,000$2M) LD UFA - 1	Thomson, Lassi $863,333$863,333 ($425,000$425K) RD RFA - 1
	Bernard-Docker, Jacob $1,000,000$1,000,000 RD RFA - 2	Hellberg, Magnus $1,000,000$1,000,000 G UFA - 1
Brännström, Erik $2,000,000$2,000,000 LD/RD, LW RFA - 1

Top Comments

Oct. 25, 2022 at 11:48 a.m.

sens65

Joined: Mar. 2018

Posts: 7,144

Likes: 3,507

Pinto isn't getting 5 million on a two year deal. If he gets 5 million it will be 5-6 years probably.

mart liked this.

Oct. 25, 2022 at 11:50 a.m.

Xspyrit

Joined: Jul. 2016

Posts: 10,506

Likes: 3,721

This ACGM was made as part of an answer for the poster @mart

Quoting: sens65

Pinto isn't getting 5 million on a two year deal. If he gets 5 million it will be 5-6 years probably.

Hoping but great young players get paid nowadays, even on bridges.

Oct. 25, 2022 at 12:20 p.m.

DefenseFirst

Joined: Aug. 2022

Posts: 5,519

Likes: 1,528

Running a 20 man roster isn’t a thing.

Oct. 25, 2022 at 12:23 p.m.

Xspyrit

Joined: Jul. 2016

Posts: 10,506

Likes: 3,721

Quoting: DefenseFirst

Running a 20 man roster isn’t a thing.

The post above yours (#2) says "This ACGM was made as part of an answer for the poster @mart"

Since you want to be part of this conversation, here's some notes :

We can't sign these guys (we might sign 1 forward and 1 D-man veteran at 750 000$, like we did with Brassard for example)

I put Zub at 5.0 but I am hoping for 4.5 (see Manson, Tanev, Murphy, Klefbom, etc)

I have DeBrincat at 9.0 but I'm hoping for 8.5 (see Filip Forsberg or Patrik Laine)

I have Pinto at 5.0 but there's hope he'd get less on a 2 years bridge

I have Brannstrom at 2.0 but could be more or less, depends on how the rest of his season goes. He might simply price himself out of town

After 2023-24, things will become much easier

Ryan, Phaneuf, Del Zotto buyouts will be over by then. Zaitsev buyout will take 2.0 less in cap space, Murray retained salary will disappear, etc.

Then the following year, Giroux's 6.5 comes off the books and all of this will be enough to allow to sign Sanderson and Greig long term.

Oct. 25, 2022 at 12:25 p.m.

DefenseFirst

Joined: Aug. 2022

Posts: 5,519

Likes: 1,528

Quoting: Xspyrit

The post above yours (#2) says "This ACGM was made as part of an answer for the poster mart"

Since you want to be part of this conversation, here's some notes :

I put Zub at 5.0 but I am hoping for 4.5 (see Manson, Tanev, Murphy, Klefbom, etc)

I have DeBrincat at 9.0 but I'm hoping for 8.5 (see Filip Forsberg or Patrik Laine)

I have Pinto at 5.0 but there's hope he'd get less on a 2 years bridge

I have Brannstrom at 2.0 but could be more or less, depends on how the rest of his season goes. He might simply price himself out of town

After 2023-24, things will become much easier

Ryan, Phaneuf, Del Zotto buyouts will be over by then. Zaitsev buyout will take 2.0 less in cap space, Murray retained salary will disappear, etc.

Then the following year, Giroux's 6.5 comes off the books and all of this will be enough to allow to sign Sanderson and Greig long term.

Settle down tiger. I’m not going to scan the comment section for some other post that this is based off of.

20 man rosters aren’t a thing.

See All

DISPLAY SETTING

BETTING ODDS

LOCALE

ARCHIVE

CBA

CALCULATORS

FANTASY HOCKEY TOOLS

TOOLS

PLAYERS

WESTERN CONFERENCE

EASTERN CONFERENCE

INTERACTIVE FEATURES