Homer inside Marg-arine

Forums/Armchair-GM

First2

Page 2 of 2

Created by: OilednGreasy

Team: 2023-24 Edmonton Oilers

Initial Creation Date: May 26, 2023

Published: May 26, 2023

Salary Cap Mode: Basic

Description

Semyon Varlamov on a 35+ contract with performance bonuses.
He'll receive a $2,500,000 bonus if he starts at least 25 games, and/or a $2,000,000 bonus if he maintains a .905 or better SV%. For a potential earnings of $5,275,000 (He'd get it)

Derek Ryan on a 35+ contract with performance bonuses.
He'll receive a $1,000,000 bonus if he appears in at least 25 games, and/or a $500,000 if he scores at least 10 goals or 25 points. For a potential earnings of $2,275,000 per for 2 seasons.

Free Agent Signings

RFA	YEARS	CAP HIT
Kemp, Philip	2	$787,500
Kostin, Klim	2	$1,062,500
Lavoie, Raphael	2	$875,000
McLeod, Ryan	2	$1,250,000
Philp, Noah	1	$787,500
Rodrigue, Olivier	2	$787,500
Bouchard, Evan	5	$5,700,000

UFA	YEARS	CAP HIT
Ryan, Derek	2	$775,000
Burroughs, Kyle	1	$775,000
Varlamov, Semyon	1	$775,000
Frödén, Jesper	1	$850,000
Carcone, Michael	1	$850,000

Trades

Buyouts

James Neal: $1,916,667

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
23	$83,500,000	$83,229,167	$850,000	$650,000	$270,833

Left Wing	Centre	Right Wing
Kane, Evander $5,125,000$5,125,000 LW, RW NMC UFA - 3	McDavid, Connor $12,500,000$12,500,000 C NMC UFA - 3	Hyman, Zach $5,500,000$5,500,000 RW, LW NMC UFA - 5
Foegele, Warren $2,750,000$2,750,000 LW, RW UFA - 1	Draisaitl, Leon $8,500,000$8,500,000 C, LW M-NTC, NMC UFA - 2	Frödén, Jesper $850,000$850,000 RW UFA
Holloway, Dylan $925,000$925,000 ($650,000$650K) LW, C RFA - 1	Nugent-Hopkins, Ryan $5,125,000$5,125,000 LW, C NMC UFA - 6	Fasching, Hudson $775,000$775,000 RW UFA - 2
Kostin, Klim $1,062,500$1,062,500 LW, RW RFA - 2	McLeod, Ryan $1,250,000$1,250,000 C RFA - 2	Lavoie, Raphael $875,000$875,000 RW, C RFA - 1

Left Defense	Right Defense	Goaltender
Ekholm, Mattias $6,000,000$6,000,000 LD/RD UFA - 3	Bouchard, Evan $5,700,000$5,700,000 RD RFA - 2	Campbell, Jack $5,000,000$5,000,000 G M-NTC UFA - 4
Nurse, Darnell $9,250,000$9,250,000 LD NMC UFA - 7	Chatfield, Jalen $762,500$762,500 RD UFA - 1	Skinner, Stuart $2,600,000$2,600,000 G UFA - 3
Kulak, Brett $2,750,000$2,750,000 LD/RD UFA - 3	Desharnais, Vincent $762,500$762,500 RD UFA - 1

Scratches	Injured Reserve (IR)	Long Term IR (LTIR)
Carcone, Michael $850,000$850,000 LW, RW UFA - 2
Ryan, Derek $775,000$775,000 C, RW UFA - 2
Varlamov, Semyon $775,000$775,000 G UFA - 4

May 27, 2023 at 11:51 a.m.

#26

Nightowl26

Joined: Apr. 2021

Posts: 1,547

Likes: 454

Quoting: OilednGreasy

Some more context:
Mathew Barzal vs Kailer Yamamoto

Dude give it up. He's so go keep him....I promise you, the Isles wouldn't trade for him.

May 27, 2023 at 12:08 p.m.

#27

OilednGreasy

Thread Starter

Joined: Mar. 2022

Posts: 785

Likes: 202

Quoting: Nightowl26

Dude give it up. He's so go keep him....I promise you, the Isles wouldn't trade for him.

Dude you give it up...I promise, you don't know that

May 27, 2023 at 1:16 p.m.

#28

Nightowl26

Joined: Apr. 2021

Posts: 1,547

Likes: 454

Quoting: OilednGreasy

Dude you give it up...I promise, you don't know that

Sure...whatever makes you happy.

May 27, 2023 at 1:20 p.m.

#29

Gronk9911

Gronk9797

Joined: Feb. 2023

Posts: 215

Likes: 73

Quoting: palhal

Highly doubtful.,

It’s called escrow payments which will be completed this year, This isn’t me guess a number, it’s a fact based on the CBA. It’s going up at minimum 7M at minimum.
This is why you may see a lot of bonus Leiden contracts this year.

https://flamesnation.ca/news/the-salary-cap-could-be-going-up-a-lot-for-the-2024-25-season

I like this one, it’s from the NHL.

https://www.nhl.com/news/nhl-salary-cap-could-increase-by-more-than-1-million-in-2023-2024-season/c-342271376

May 27, 2023 at 1:21 p.m.

#30

Gronk9911

Gronk9797

Joined: Feb. 2023

Posts: 215

Likes: 73

Quoting: OilednGreasy

I haven't seen any projection over $87,500,000 for 24/25, but a 7-10 mill increase would be amazing

https://www.nhl.com/news/nhl-salary-cap-could-increase-by-more-than-1-million-in-2023-2024-season/c-342271376

Enjoy.

May 27, 2023 at 2:01 p.m.

#31

OilednGreasy

Thread Starter

Joined: Mar. 2022

Posts: 785

Likes: 202

Quoting: Gronk9911

https://www.nhl.com/news/nhl-salary-cap-could-increase-by-more-than-1-million-in-2023-2024-season/c-342271376

Enjoy.

I did read that one but I think that hope is probably gone now with who the final 4 teams were. Vegas is a pretty good market but an all southern U.S 3rd round and final isn't going to be great for revenue IMO

May 28, 2023 at 1:33 a.m.

#32

Gronk9911

Gronk9797

Joined: Feb. 2023

Posts: 215

Likes: 73

Quoting: OilednGreasy

You have this whole year 23/24 & The escrow will be gone at the beginning of the year, by the time playoffs are done the cap could very well be 10M to 12M

May 28, 2023 at 3:33 a.m.

#33

OilednGreasy

Thread Starter

Joined: Mar. 2022

Posts: 785

Likes: 202

Edited May 28, 2023 at 3:41 a.m.

Quoting: Gronk9911

You have this whole year 23/24 & The escrow will be gone at the beginning of the year, by the time playoffs are done the cap could very well be 10M to 12M

Sorry, I don't understand what you are trying to say here. The article you referenced from the NHL even said it could go up to 88 million by 24/25. Which means 88 would be the maximum, so 88 - 82.5 = a maximum possible increase of 5.5M by the 2024/25 NHL season.

May 29, 2023 at 3:12 a.m.

#34

Gronk9911

Gronk9797

Joined: Feb. 2023

Posts: 215

Likes: 73

Quoting: OilednGreasy

It’s an older article, with much lower expectations. The HRR and escrow paid out will be much higher than expected. A good source is Frank Seravalli on projections.

First2

Page 2 of 2

DISPLAY SETTING

BETTING ODDS

LOCALE

ARCHIVE

CBA

CALCULATORS

FANTASY HOCKEY TOOLS

TOOLS

PLAYERS

WESTERN CONFERENCE

EASTERN CONFERENCE

INTERACTIVE FEATURES

Forums/Armchair-GM