SalarySwishSalarySwish

Winnipeg Jets win the Erik Karlsson sweepstakes

Créé par: FuelYourJets
Équipe: 2023-24 Jets de Winnipeg
Date de création initiale: 3 juill. 2023
Publié: 3 juill. 2023
Mode - plafond salarial: Accurate/Prorated
LTIR activée: Non
Journées à la saison: 186
Journées restantes: 186
Saison restante: 100%
Masse salariale projetée avant les jours restants Info-bulle : 73 532 857 $
Légende
Gaucher
Équipe initiale
Exempté du ballottage
Droitier
Position
Clause d'échange
Max. Bonis de perf.
Statut à l’échéance du contrat
Terme restant
Logo de Oilers d'Edmonton
Exempté du ballottageMcDavid, Connor
12 500 000 $ (Bonis de performance250 000 $)
C
NMC
UFA - 5
Description
With Perfetti's injury, I gave Heinola more opportunities with Perfetti's spot. They could both have regular call up swaps from right from the beginning if Perfetti is ready. This also gives opportunities to give Heinola's more trade value before the Trade Deadline. I've even given Heinola opportunities on PP2.

FUTURE 2024-2025 PROJECTION
****Trading Pionk's $5,875,000 and Iafallo's $4,000,000 could free up $9,875,000 after 2024-25 Season. Which both(*Pionk) could be retained a certain amount.****

Connor-Scheifele-Ehlers
($7,142,857)(*$8,400,000 ?)($6,000,000)
Barron/Perfetti-Vilardi
(*$ ?)/(*$ ?)(*$ ?)
Namestnikov-Lowry-Lucuis
($2,000,000)($3,250,000)($894,167)
AJF-Toninato-Appleton
($775,000)($775,000)($2,166,667)
Gustafsson
(*$775,000 ?)

Morrissey-DeMelo
($6,250,000)(*$ ?)
Dillon-Karlsson
(*$5,750,000 ?)(*$8,740,000 ?)
Samberg-Lundmark
(*$2,500,000 ?)(*$ ?)
Kniazev / Bauer
? -> /($850,000)

Hellebuyck
(*$9,250,000 ?)
Brossoit *+Salminen/Milic
(*$ ?) +(*$813,750 -QO)/
_

= $30,103,691 with 10 already signed + $2,750,000 Dead Cap. Karlsson at $8.740M would make it $41,593,191 with 11 signed + 1 dead cap.

Brossoit = $3,000,000 x 1 (Unless Hellebuyck is traded)
Hellebuyck = $9,250,000 x 4
Scheifele = $8,400,000 x 5
Vilardi = $4,250,000 x 1 -> $6,000,000+ x 8?
Perfetti = $1,250,000 x 1 -> $3,500,000 x 2 (Big contract when Karlsson's Cap hit is done)
Barron = $1,925,000 x 1 -> ?
Samberg = $1,925,000 x 1 -> $3,250,000 x 1 -> $6,000,000+ long-term contract?
Dillon = $5,750,000 x 2 -> $3,625,000 x 2 -> $3,000,000 x 1
DeMelo = $4,400,000 x 5
Gustafsson = $850,000 x 1
Lundmark = $850,000 x 1
Kniazev = $850,000 x 1
= $42,925,000 for 12 Signings.

$41,593,191 + $42,700,000 = $84,293,191 ($3,206,809 Cap Space with the 4M increase. -So some could be paid more: Brossoit/Barron/Samberg/Perfetti)
-Namestnikov could also be traded to free up more space...

Then 2025 Summer, per Capfriendly, the Cap is estimated to go up $4.5M for 2025-26. A Team Cap hit of $92,000,000.
With Wheeler's $2,750M + $4.5M Raise = $7,250,000. Then if Nikkanen(*Signs $850K) takes Namestnikov's spot, that could save up around $1.150M.
$7,250,000 + $1,150,000 = $8,400,000. With Perfetti's $2.0M raise leaves $6.4M to give Ehlers(+$2.75M to +$4.0M) and Vilardi(+$1.5M to $2.0M) raises for big contracts.

Then 2026 Summer, if the Cap keeps a trend of $4M+ Cap raises, Kyle Connor could get paid 9.25M to 10M+. And it would still leave $1,642,857 to $1,142,857 left(not including any potential savings from Ehlers/Vilardi contracts).

Summer 2027 Karlssons $8,740,000 frees up(OR retained $ frees up). And again, if the trend of $4.0M+ Cap raises continue, there could be $12,740,000 extra cap to work with.

Summer 2028 Cap raise + Helly's $9.25M could free up(OR retained $ frees up)

Summer 2029 Cap raise + Schief's $8.40M could free up(OR retained $ frees up)

*****I say "OR retained" for all of Karlsson, Scheifele and Hellebuyck because they could all be flipped 'as early' as 2024 Trade Deadline for Picks/More affordable Depth. Elite Players like them would bring nice packages.
I'd say 5%-10% retained for each is a solid offer, if it's a great deal... I'd offer Hellebuyck-(7% retained = $8,602,500), Scheifele-(7% retained = $7,812,000), Karlsson-(7% retained = $8,128,200).
Signatures de joueurs autonomes
RFAANSCAP HIT
13 250 000 $
1875 000 $
11 050 000 $
11 050 000 $
Transactions
WPG
  1. Karlsson, Erik (2 760 000 $ retained)
Détails additionnels:
Taking Schmidt's $5.950M(*24-25) Cap + $2.760M = $8,710,000.
With offloading Karlsson's $8,740,000 - $8,710,000 = +$30,000 still for SJS.
While still getting 2 1st Rounders + 2nd Rounder + solid package
SJS
  1. Chisholm, Declan [Droits de RFA]
  2. Harkins, Jansen
  3. Schmidt, Nate
  4. Stanley, Logan [Droits de RFA]
  5. Choix de 1e ronde en 2024 (WPG)
  6. Choix de 1e ronde en 2025 (WPG)
  7. Choix de 2e ronde en 2025 (WPG)
Rachats de contrats
Repêchage1e ronde2e ronde3e ronde4e ronde5e ronde6e ronde7e ronde
2024
Logo de MTL
Logo de WPG
Logo de WPG
Logo de WPG
Logo de WPG
Logo de WPG
2025
Logo de WPG
Logo de WPG
Logo de WPG
Logo de WPG
2026
Logo de WPG
Logo de WPG
Logo de WPG
Logo de WPG
Logo de WPG
Logo de WPG
Logo de WPG
TAILLE DE LA FORMATIONPLAFOND SALARIALCAP HITEXCÉDENTS Info-bulleBONISESPACE SOUS LE PLAFOND SALARIAL
2383 500 000 $81 004 524 $0 $425 000 $2 495 476 $
Masse salariale proratée

Formation

Ailier gaucheCentreAilier droit
Logo de Jets de Winnipeg
7 142 857 $7 142 857 $
AG
UFA - 3
Logo de Jets de Winnipeg
6 125 000 $6 125 000 $
C
NMC
UFA - 1
Logo de Jets de Winnipeg
6 000 000 $6 000 000 $
AD, AG
M-NTC
UFA - 2
Logo de Jets de Winnipeg
4 000 000 $4 000 000 $
AG, AD
UFA - 2
Logo de Jets de Winnipeg
3 250 000 $3 250 000 $
AD, C
RFA - 2
Logo de Jets de Winnipeg
4 000 000 $4 000 000 $
AG, AD
UFA - 1
Logo de Jets de Winnipeg
1 050 000 $1 050 000 $
AG, AD
RFA - 2
Logo de Jets de Winnipeg
3 250 000 $3 250 000 $
C
M-NTC
UFA - 3
Logo de Jets de Winnipeg
2 166 667 $2 166 667 $
AD
UFA - 2
Logo de Jets de Winnipeg
2 000 000 $2 000 000 $
AG, AD, C
UFA - 2
Logo de Jets de Winnipeg
875 000 $875 000 $
C, AG, AD
RFA - 2
Défenseur gaucherDéfenseur droitierGardien de but
Logo de Jets de Winnipeg
6 250 000 $6 250 000 $
DG
NMC
UFA - 5
Logo de Jets de Winnipeg
3 000 000 $3 000 000 $
DD
M-NTC
UFA - 1
Logo de Jets de Winnipeg
6 166 667 $6 166 667 $
G
NMC
UFA - 1
Logo de Jets de Winnipeg
3 900 000 $3 900 000 $
DG
UFA - 1
Logo de Sharks de San Jose
7 240 000 $7 240 000 $
DD
NMC
UFA - 4
Logo de Jets de Winnipeg
1 750 000 $1 750 000 $
G
UFA - 1
Logo de Jets de Winnipeg
1 050 000 $1 050 000 $
DG
RFA - 2
Logo de Jets de Winnipeg
5 875 000 $5 875 000 $
DD
M-NTC
UFA - 2
Logo de Jets de Winnipeg
863 333 $863 333 $ (Bonis de performance425 000 $$425K)
DG
RFA - 1
Laissés de côtéListe des blessés (IR)Liste des blessés à long terme (LTIR)
Logo de Jets de Winnipeg
762 500 $762 500 $
AG
UFA - 1
Logo de Jets de Winnipeg
894 167 $894 167 $ (Bonis de performance850 000 $$850K)
AG, C
RFA - 1
Logo de Jets de Winnipeg
775 000 $775 000 $
AG, C
RFA - 1
Logo de Jets de Winnipeg
762 500 $762 500 $
DG
UFA - 1
Équipe de réserve
Logo de Jets de Winnipeg
775 000 $775 000 $ (0 $$00 $$0)
C, AG
UFA - 2
Logo de Jets de Winnipeg
775 000 $775 000 $ (0 $$00 $$0)
G
UFA - 1
Logo de Jets de Winnipeg
775 000 $775 000 $ (0 $$00 $$0)
AG
UFA - 2
Logo de Jets de Winnipeg
775 000 $775 000 $ (0 $$00 $$0)
AG
UFA - 1
Logo de Jets de Winnipeg
850 833 $850 833 $ (0 $$00 $$0) (Bonis de performance57 500 $$58K)
DD
RFA - 1
Logo de Jets de Winnipeg
775 000 $775 000 $ (0 $$00 $$0)
DG
UFA - 1
Logo de Jets de Winnipeg
775 000 $775 000 $ (0 $$00 $$0)
AD
UFA - 1
Logo de Jets de Winnipeg
859 167 $859 167 $ (0 $$00 $$0) (Bonis de performance57 500 $$58K)
C
RFA - 2
Logo de Jets de Winnipeg
894 167 $894 167 $ (0 $$00 $$0) (Bonis de performance350 000 $$350K)
C
RFA - 3

Code d'intégration

  • Pour afficher cette équipe sur un autre site Web ou blog, ajoutez ce iFrame à la page appropriée
  • Personnalisez les dimensions dans le code IFrame ci-dessous pour adapter votre site de manière appropriée. Minimum recommandé: 400px.

Texte intégré

Cliquer pour surligner

Commentaires populaires

3 juill. 2023 à 23 h 21
#1
2285 Stanley Cup Cha
Avatar de l'utilisateur
Rejoint: juin 2020
Messages: 1,771
Mentions "j'aime": 638
His ass is NOT waiving to Winnipeg 💀
3 juill. 2023 à 23 h 26
#2
Banni
Avatar de l'utilisateur
Rejoint: août 2022
Messages: 16,292
Mentions "j'aime": 8,961
Erik Karlsson wants to go to a legit cup contender, Sorry but Winnipeg will never be one.
3 juill. 2023 à 23 h 27
#3
Avatar de l'utilisateur
Rejoint: avr. 2023
Messages: 309
Mentions "j'aime": 84
Even if he wanted to go to Peg… this would be brutal for the Jets.
3 juill. 2023 à 23 h 35
#4
Bandwagon fairweathe
Avatar de l'utilisateur
Rejoint: juin 2018
Messages: 7,862
Mentions "j'aime": 3,373
Question the use of win in that statement.
4 juill. 2023 à 0 h 51
#5
MisstheWhalers
Avatar de l'utilisateur
Rejoint: janv. 2019
Messages: 23,984
Mentions "j'aime": 12,564
EK65 would never waive but it's hilarious that DeMelo is slotted on the top pair here over Karlsson.. 🤣
Voir tout