Zaitsev dump proposals need to consider
- Ottawa’s abundance of cap space in 2022-23
- the bonus already paid to Zaitsev ($2m)
- Zaitsev’s 10 team NTC
- Cap cost of buyout with 1 year left
* $3.6m cash with
* cap hit for 2023-24 @ $2.8m
* cap hit for 2024-25 @ $833k
Any trade now needs to be to make space for an immediate upgrade, or to bring that $2.8m buyout number down in 2023-24 (ideally both).
Say Ottawa want to acquire a D from a team on Zaitsev’s NTC list, and therefore need the cap space - they could involve a third party team (e.g. Philly) in a deal. They can’t attach a first rounder though, because they will need that for acquiring the other guy.
Something like this would be consistent with market value for other cap dump trades, and would work for Ottawa financially:
To third party: Zaitsev (22% retained) + 2nd + 3rd.
Result here (versus a buyout next Summer) is that Ottawa pays 2nd + 3rd for …
- a $3.5m cap saving in 2022-23
- a $1.8m cap saving in 2023-24
- an $800k cap saving in 2024-25
- a saving of ~$1.9m in real dollars
Acquiring team pays Zaitsev ~$5m over 2 seasons, at a cap hit of $3.5m AAv.