Lines and everything are pretty close

Ellis will be on LTIR and switch Hathaway with Laughton. Otherwise it's pretty realistic

Ellis will go on IR once the season begins. There's a difference of when he goes IR. If you do it before the season begins there's no advantage unless you spend all of his cap space before the season like Tampa does with Seabrook for example. In the Flyers scenario since they're not spending all of his salary they would be better suited to have him on regular IR to open the season and then move him to LTIR once the season begins to open his full cap space for other additions in season.