SalarySwishSalarySwish

LOADED

Created by: CD282
Team: 2022-23 Edmonton Oilers
Initial Creation Date: Feb. 10, 2023
Published: Feb. 15, 2023
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
1. Similar value to the Tarasenko trade.
2. A late pick to take on less than $70k in cash.
3. In 2 years on the market, nobody has met AZ's ask so instead of them lowering their ask, they keep money back and get a first, 2 first round prospects and a decent player.
4. Depth piece, could be someone else entirely.

This is one way to load up. I'm not convinced Chychrun is the right fit or worth that return, but with another 2 years on his deal he could be traded to recoup assets. I'd offer ROR the Kane deal (4 x $5.125M) in the summer.
Free Agent Signings
CREATEDYEARSCAP HIT
OReilly, Ryan
1$1,875,000
Trades
1.
EDM
  1. 2023 4th round pick (STL)
Additional Details:
1. O'Reilly, Ryan
($3,750,000 retained)
Sent to Arizona
STL
  1. Puljujärvi, Jesse
  2. 2023 1st round pick (EDM)
2.
EDM
    1. O'Reilly, Ryan
    ($1,875,000 retained)
    ARI
    1. 2023 7th round pick (EDM)
    3.
    EDM
    1. Chychrun, Jakob ($2,300,000 retained)
    Additional Details:
    If Armstrong wants his ask, he's going to have to retain 50%.
    4.
    CHI
    1. 2023 5th round pick (EDM)
    Buyouts
    Retained Salary Transactions
    Buried
    DraftRound 1Round 2Round 3Round 4Round 5Round 6Round 7
    2023
    Logo of the EDM
    Logo of the EDM
    Logo of the STL
    Logo of the EDM
    2024
    Logo of the EDM
    Logo of the EDM
    Logo of the EDM
    Logo of the EDM
    2025
    Logo of the EDM
    Logo of the EDM
    Logo of the EDM
    Logo of the EDM
    Logo of the EDM
    Logo of the EDM
    ROSTER SIZESALARY CAPCAP HITOVERAGES TooltipBONUSESCAP SPACE
    22$82,500,000$81,874,833$896,000$2,200,000$625,167
    Left WingCentreRight Wing
    Logo of the Edmonton Oilers
    $5,125,000$5,125,000
    LW, C
    NMC
    UFA - 7
    Logo of the Edmonton Oilers
    $12,500,000$12,500,000
    C
    NMC
    UFA - 4
    Logo of the Edmonton Oilers
    $5,500,000$5,500,000
    RW, LW
    NMC
    UFA - 6
    Logo of the Edmonton Oilers
    $5,125,000$5,125,000
    LW, RW
    NMC
    UFA - 4
    Logo of the Edmonton Oilers
    $8,500,000$8,500,000
    C, LW
    M-NTC, NMC
    UFA - 3
    Logo of the Edmonton Oilers
    $3,100,000$3,100,000
    RW
    RFA - 2
    Logo of the Edmonton Oilers
    $925,000$925,000 (Performance Bonus$500,000$500K)
    LW, C
    RFA - 2
    OReilly, Ryan
    $1,875,000$1,875,000
    Logo of the Edmonton Oilers
    $2,750,000$2,750,000
    LW, RW
    UFA - 2
    Logo of the Edmonton Oilers
    $1,250,000$1,250,000
    LW, RW
    UFA - 1
    Logo of the Edmonton Oilers
    $798,000$798,000
    C
    RFA - 1
    Logo of the Edmonton Oilers
    $750,000$750,000
    LW, RW
    RFA - 1
    Left DefenseRight DefenseGoaltender
    Logo of the Edmonton Oilers
    $9,250,000$9,250,000
    LD
    NMC
    UFA - 8
    Logo of the Edmonton Oilers
    $3,250,000$3,250,000
    RD
    UFA - 3
    Logo of the Edmonton Oilers
    $750,000$750,000
    G
    UFA - 1
    Logo of the Arizona Coyotes
    $2,300,000$2,300,000
    LD/RD
    UFA - 3
    Logo of the Edmonton Oilers
    $4,500,000$4,500,000
    RD
    UFA - 2
    Logo of the Edmonton Oilers
    $5,000,000$5,000,000
    G
    M-NTC
    UFA - 5
    Logo of the Edmonton Oilers
    $863,333$863,333 (Performance Bonus$850,000$850K)
    LD
    RFA - 2
    Logo of the Edmonton Oilers
    $863,333$863,333 (Performance Bonus$850,000$850K)
    RD
    RFA - 1
    Logo of the Chicago Blackhawks
    $950,000$950,000
    LD
    UFA - 1
    Logo of the Edmonton Oilers
    $762,500$762,500
    RD
    UFA - 2
    ScratchesInjured Reserve (IR)Long Term IR (LTIR)
    Logo of the Edmonton Oilers
    $4,167,000$4,167,000
    LD
    M-NTC
    UFA - 1
    Logo of the Edmonton Oilers
    $2,200,000$2,200,000
    G
    UFA - 1
    Logo of the Edmonton Oilers
    $750,000$750,000
    LD
    UFA - 1

    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

    Feb. 15, 2023 at 5:49 p.m.
    #1
    What in tarnation
    Avatar of the user
    Joined: Oct. 2017
    Posts: 32,726
    Likes: 31,451
    Doubt ARI is going to retain on both Chychrun and ROR for EDM's sake. At least without some good compensation.
    Feb. 16, 2023 at 9:12 a.m.
    #2
    Avatar of the user
    Joined: Mar. 2017
    Posts: 24,081
    Likes: 7,762
    Quoting: justaBoss
    Doubt ARI is going to retain on both Chychrun and ROR for EDM's sake. At least without some good compensation.

    Anyone could be the third team for the ROR retention, but a 7th is about the right compensation. It's less than $70k in actual cash.

    I feel like I explained the Chychrun trade well enough to answer your comment already. They've been asking a high price for Chychrun for like 2 years, and nobody has met the ask. They can either (a) reduce their ask to match what someone is willing to pay, or (b) maintain their ask and offer to retain salary as a means of making the deal more attractive to buyers. This trade explores the second option, the compensation is sufficient: a first, 2 recent first round prospects and a decent player.
    Feb. 16, 2023 at 9:45 a.m.
    #3
    What in tarnation
    Avatar of the user
    Joined: Oct. 2017
    Posts: 32,726
    Likes: 31,451
    Quoting: CD282
    Anyone could be the third team for the ROR retention, but a 7th is about the right compensation. It's less than $70k in actual cash.

    I feel like I explained the Chychrun trade well enough to answer your comment already. They've been asking a high price for Chychrun for like 2 years, and nobody has met the ask. They can either (a) reduce their ask to match what someone is willing to pay, or (b) maintain their ask and offer to retain salary as a means of making the deal more attractive to buyers. This trade explores the second option, the compensation is sufficient: a first, 2 recent first round prospects and a decent player.


    To be fair it's not like they've been in a hurry to do any sort of trade. I think they've just been waiting for the right offer, but it has yet to be manifested. No question Chychrun's injury-proniness is one of the reasons to that. That being said, the value here is fine for Chychrun in my opinion - just not with a retention.

    Also almost two million dollars worth of retention has been worth around a 3rd or 4th round pick in the past. SJ got a fourth for retaining $1,375M of Foligno's salary, and a fifth for retaining $1,125M of Janmark's salary. Plus we've seen throughout the season that teams value the cap more than in the past - there is multiple trades to prove that point.

    Expecting a retention of $1,875M being worth only a 7th is hella optimistic.
    Feb. 16, 2023 at 10:00 a.m.
    #4
    Avatar of the user
    Joined: Mar. 2017
    Posts: 24,081
    Likes: 7,762
    Quoting: justaBoss
    To be fair it's not like they've been in a hurry to do any sort of trade. I think they've just been waiting for the right offer, but it has yet to be manifested. No question Chychrun's injury-proniness is one of the reasons to that. That being said, the value here is fine for Chychrun in my opinion - just not with a retention.

    This offer is similar to what the reported ask is for Chychrun - the ask that NOBODY is willing to pay. So in order to move him they either need to reduce the ask or somehow sweeten the pot to entice buyers to meet the ask. This trade explores the latter idea.

    Quoting: justaBoss
    Also almost two million dollars worth of retention has been worth around a 3rd or 4th round pick in the past. SJ got a fourth for retaining $1,375M of Foligno's salary, and a fifth for retaining $1,125M of Janmark's salary. Plus we've seen throughout the season that teams value the cap more than in the past - there is multiple trades to prove that point.

    Expecting a retention of $1,875M being worth only a 7th is hella optimistic.

    The cost to retain is based on actual dollars though, not cap hit. That's where you erred, you're calculating the wrong thing. O'Reilly's actual salary this year is $1M, so if you're asking someone to retain 25% of that for 25% of the season, that works out to just $62,500 in actual dollars, the compensation for which a 7th round pick is reasonable.

    Let's look at your own examples:
    - in 20-21 Janmark's salary was $2.25M. San Jose retained 25% for 25% of the season which cost them $140,625 in real dollars, and received a 5th round pick.
    - Foligno was earning $5.5M that year. San Jose retained 25% for 25% of the season which cost them $343,750 in real dollars, in return for a 4th round pick.
    Feb. 16, 2023 at 10:03 a.m.
    #5
    Avatar of the user
    Joined: Mar. 2017
    Posts: 24,081
    Likes: 7,762
    Quoting: justaBoss
    To be fair it's not like they've been in a hurry to do any sort of trade.

    They have pulled Chychrun from the lineup and have stated that he's not playing again pending a trade. They are committed to making something happen now, knowing that his value diminishes if they wait until summer. Having him for 3 playoff runs is more valuable to buyers than having him for 2.
    See All