TDL Last Call

Created by: Hammerwise

Team: 2023-24 Philadelphia Flyers

Initial Creation Date: Mar. 5, 2024

Published: Mar. 5, 2024

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

Trades

PHI

Johansen, Ryan
2024 4th round pick (COL)
2025 1st round pick (COL)
2026 3rd round pick (COL)

Additional Details:

Laughton is worth a bit more than a late in the round 1st (that has a 50% chance to be a regular NHLer), DUMPING Johansen and his TWO yrs at 4mil is worth a 3rd THREE drafts away and a bit more, so a 4th bridges the gap

COL

Laughton, Scott

PHI

2024 5th round pick (TOR)
2026 1st round pick (TOR)

Additional Details:

Walker is a better 2 way dman and top 4 than DUmba, but because the 1st is THREE drafts away, a 5th (lowest of TOR's 3) is added

TOR

Walker, Sean ($1,325,000 retained)

PHI

2024 2nd round pick (EDM)
2026 5th round pick (EDM)

EDM

Seeler, Nick

PHI

Graves, Ryan

PIT

Grans, Helge
2026 3rd round pick (COL)

PHI

Myers, Philippe
2025 4th round pick (TBL)
2025 6th round pick (TBL)

Additional Details:

Myers is a cap dump, TB needs a bit more beef and PK

TBL

Deslauriers, Nicolas

PHI

2026 6th round pick (NYR)
2026 7th round pick (VAN)

NYR

Staal, Marc

PHI

Faksa, Radek
2024 1st round pick (DAL)
2025 3rd round pick (DAL)

Additional Details:

Cap Dump, the CBJ 2nd is probably close to the DAL 1st, so its a theoretical difference of 8 draft spots and a 3rd TWO drafts away to dump Faksa at 3.25mil for 2 yrs, so DAL can make another move

DAL

2024 2nd round pick (CBJ)

Buyouts

Retained Salary Transactions

Kevin Hayes: $3,571,428 (50%)
Sean Walker: $1,325,000 (50%)

Buried

Cal Petersen: $3,850,000 ($5,000,000)
Philippe Myers: $250,000 ($1,400,000)

Draft	Round 1	Round 2	Round 3	Round 4	Round 5	Round 6	Round 7
2024
2025
2026

ROSTER

LONG-TERM OUTLOOK

EMBED

TEXT-EMBED

ROSTER SIZE	SALARY CAP	CAP HIT	OVERAGES	BONUSES	CAP SPACE
22	$83,500,000	$78,689,762	$1,187,500	$457,500	$4,810,238

Left Wing	Centre	Right Wing
Konecny, Travis $5,500,000$5,500,000 RW, LW UFA - 2	Couturier, Sean $7,750,000$7,750,000 C NMC UFA - 7	Foerster, Tyson $863,333$863,333 RW RFA - 2
Farabee, Joel $5,000,000$5,000,000 LW, RW UFA - 5	Frost, Morgan $2,100,000$2,100,000 C RFA - 2	Tippett, Owen $1,500,000$1,500,000 RW, LW UFA - 1
Atkinson, Cam $5,875,000$5,875,000 RW, LW M-NTC UFA - 2	Cates, Noah $2,625,000$2,625,000 C, LW RFA - 2	Brink, Bobby $925,000$925,000 ($425,000$425K) RW RFA - 1
Faksa, Radek $3,250,000$3,250,000 C, LW M-NTC UFA - 2	Johansen, Ryan $4,000,000$4,000,000 C, RW UFA - 2	Hathaway, Garnet $2,375,000$2,375,000 RW, LW UFA - 2
Poehling, Ryan $1,400,000$1,400,000 C, LW UFA - 1

Left Defense	Right Defense	Goaltender
Sanheim, Travis $6,250,000$6,250,000 LD/RD NTC UFA - 8	York, Cam $1,600,000$1,600,000 LD/RD RFA - 2	Ersson, Samuel $859,167$859,167 ($32,500$32K) G RFA - 1
Graves, Ryan $4,500,000$4,500,000 LD M-NTC UFA - 6	Drysdale, Jamie $2,300,000$2,300,000 RD RFA - 3	Sandström, Felix $775,000$775,000 G UFA - 1
Zamula, Yegor $775,000$775,000 LD/RD RFA - 1	Ristolainen, Rasmus $5,100,000$5,100,000 RD UFA - 4
	Attard, Ronnie $850,000$850,000 RD RFA - 2