SalarySwishSalarySwish
Forums/Armchair-GM

Payroll reconstruction

Créé par: justaBoss
Équipe: 2023-24 Stars de Dallas
Date de création initiale: 1 juin 2023
Publié: 1 juin 2023
Mode - plafond salarial: Basique
Description
Don't take this too seriously. I know NMCs are going to f*ck this idea thoroughly. This is just how I'd LIKE to see the roster payroll being constructed.
Signatures de joueurs autonomes
RFAANSCAP HIT
21 137 500 $
1775 000 $
1775 000 $
1775 000 $
1775 000 $
21 500 000 $
UFAANSCAP HIT
17 000 000 $
65 750 000 $
65 750 000 $
22 500 000 $
11 500 000 $
2950 000 $
1800 000 $
1775 000 $
1775 000 $
Transactions
1.
DAL
  1. Simek, Radim
  2. Vlasic, Marc-Édouard (1 400 000 $ retained)
  3. Zetterlund, Fabian [Droits de RFA]
  4. Choix de 4e ronde en 2023 (SJS)
SJS
  1. Lundkvist, Nils
  2. Marchment, Mason
  3. Seguin, Tyler
  4. Choix de 2e ronde en 2023 (DAL)
2.
DAL
  1. Novikov, Nikita
  2. Choix de 2e ronde en 2023 (BUF)
BUF
  1. Damiani, Riley [Droits de RFA]
  2. Hakanpää, Jani
  3. Choix de 5e ronde en 2023 (DAL)
3.
DAL
  1. Kastelic, Mark
  2. Choix de 5e ronde en 2024 (OTT)
  3. Choix de 2e ronde en 2025 (OTT)
OTT
  1. Faksa, Radek (650 000 $ retained)
  2. White, Gavin
4.
DAL
  1. Puutio, Kasper [Liste de réserve]
  2. Choix de 5e ronde en 2025 (FLA)
Rachats de contrats
Transactions impliquant une retenue de salaire
Enfoui
Repêchage1e ronde2e ronde3e ronde4e ronde5e ronde6e ronde7e ronde
2023
Logo de BUF
Logo de DAL
Logo de SJS
Logo de DAL
Logo de DAL
2024
Logo de DAL
Logo de DAL
Logo de DAL
Logo de DAL
Logo de OTT
Logo de DAL
Logo de DAL
2025
Logo de DAL
Logo de OTT
Logo de DAL
Logo de DAL
Logo de FLA
Logo de DAL
Logo de DAL
TAILLE DE LA FORMATIONPLAFOND SALARIALCAP HITEXCÉDENTS Info-bulleBONISESPACE SOUS LE PLAFOND SALARIAL
2183 500 000 $83 174 774 $372 829 $2 637 500 $325 226 $
Ailier gaucheCentreAilier droit
Logo de Stars de Dallas
7 750 000 $7 750 000 $
AG, AD
RFA - 3
Logo de Stars de Dallas
8 450 000 $8 450 000 $
C
UFA - 8
Logo de Stars de Dallas
3 500 000 $3 500 000 $ (Bonis de performance2 000 000 $$2M)
AD
NMC
UFA - 1
Logo de Stars de Dallas
9 500 000 $9 500 000 $
AG, C
NMC
UFA - 2
Logo de Stars de Dallas
894 167 $894 167 $
C
RFA - 2
7 000 000 $7 000 000 $
AD
UFA - 1
5 750 000 $5 750 000 $
AG, AD
UFA - 1
Logo de Stars de Dallas
894 167 $894 167 $
C
RFA - 2
1 500 000 $1 500 000 $
AD
RFA - 2
Logo de Stars de Dallas
950 000 $950 000 $
AD, AG
UFA - 1
Logo de Sénateurs d'Ottawa
835 000 $835 000 $
C, AD
RFA - 2
Logo de Stars de Dallas
1 137 500 $1 137 500 $
AD
RFA - 1
Défenseur gaucherDéfenseur droitierGardien de but
Logo de Stars de Dallas
863 333 $863 333 $ (Bonis de performance637 500 $$638K)
DG
RFA - 1
Logo de Stars de Dallas
8 450 000 $8 450 000 $
DG/DD
UFA - 6
Logo de Stars de Dallas
4 000 000 $4 000 000 $
G
RFA - 2
Logo de Stars de Dallas
5 800 000 $5 800 000 $
DG
NMC
UFA - 2
5 750 000 $5 750 000 $
DD
UFA - 8
Logo de Stars de Dallas
1 000 000 $1 000 000 $
G
UFA - 1
2 500 000 $2 500 000 $
DG/DD
UFA - 1
800 000 $800 000 $
DG/DD
UFA - 3
Laissés de côtéListe des blessés (IR)Liste des blessés à long terme (LTIR)
Logo de Stars de Dallas
1 500 000 $1 500 000 $
AD, AG
UFA - 2

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
1 juin 2023 à 17 h 25
#1
Avatar de l'utilisateur
Rejoint: févr. 2020
Messages: 2,170
Mentions "j'aime": 2,046
Buffalo declines pretty easily
1 juin 2023 à 17 h 37
#2
Avatar de l'utilisateur
Rejoint: nov. 2017
Messages: 28,015
Mentions "j'aime": 14,647
Why would Buffalo do that?
1 juin 2023 à 17 h 41
#3
Démarrer sujet
What in tarnation
Avatar de l'utilisateur
Rejoint: oct. 2017
Messages: 32,762
Mentions "j'aime": 31,476
Quoting: Lsendel3
Buffalo declines pretty easily


Doubt it. General value for defensive bottom-4 D-men have been around a 2nd and 3rd round pick. And they get a decent prospect and a pick to boot. Plus isn't a defensive RHD exactly what Buffalo needs?
sabres89 a aimé ceci.
1 juin 2023 à 17 h 42
#4
Torresing
Avatar de l'utilisateur
Rejoint: déc. 2022
Messages: 1,805
Mentions "j'aime": 705
Sharks laugh. Vlasic has a year less than Seguin and isn't owed over 18 million in signing bonuses over the next 4 years. This deal weighs heavily in Dallas' favour. Easy decline
glarson17 a aimé ceci.
1 juin 2023 à 17 h 44
#5
Démarrer sujet
What in tarnation
Avatar de l'utilisateur
Rejoint: oct. 2017
Messages: 32,762
Mentions "j'aime": 31,476
Quoting: Blacktown
Sharks laugh. Vlasic has a year less than Seguin and isn't owed over 18 million in signing bonuses over the next 4 years. This deal weighs heavily in Dallas' favour. Easy decline


Contract wise yes it does (the whole point of the trade), but level wise Sharks get muuuuuch better here.
1 juin 2023 à 17 h 57
#6
Avatar de l'utilisateur
Rejoint: juin 2019
Messages: 828
Mentions "j'aime": 311
Quoting: justaBoss
Contract wise yes it does (the whole point of the trade), but level wise Sharks get muuuuuch better here.


The Sharks aren't really trying to get better by acquiring older players. They want young players they can continue to develop, and Seguin is certainly not that. All this would do is weigh the Sharks down with an even longer contract, further delaying their new playoff window opening.

Also, MEV has repeatedly said he would not waive his NTC to go anywhere.
1 juin 2023 à 18 h 3
#7
Démarrer sujet
What in tarnation
Avatar de l'utilisateur
Rejoint: oct. 2017
Messages: 32,762
Mentions "j'aime": 31,476
Quoting: Waffelz
The Sharks aren't really trying to get better by acquiring older players. They want young players they can continue to develop, and Seguin is certainly not that. All this would do is weigh the Sharks down with an even longer contract, further delaying their new playoff window opening.

Also, MEV has repeatedly said he would not waive his NTC to go anywhere.


They aren't acquiring older players, in fact they're getting younger here. Seguin is younger than Vlasic. Marchment is younger than Simek. Lundkvist is younger than Zetterlund.

Also I disagree. Seguin is so much better than anyone you're losing here that if anything their chances of making the playoffs in 2-3 years only get higher. Only thing that would change is that Seguin's contract runs one year longer, but that shouldn't be a problem since SJ doesn't have many big contracts that need to be renewed in a short while.

I said in the description that for this post NTCs and NMCs shouldn't be taken account for, because Seguin is unlikely to waive his NMC for Sharks either. As for Vlasic, he has M-NTC with 3 team trade list...I wonder if he agreed to a trade if he was promised that he'll get bought out by the team that acquired him, and then would simply re-sign with the Sharks again with a cheaper contract. Could be a win-win for Vlasic, and the Sharks.
1 juin 2023 à 18 h 4
#8
Stovetop
Avatar de l'utilisateur
Rejoint: juill. 2017
Messages: 2,034
Mentions "j'aime": 897
I'm fine taking on cap dumps in the short term so Seguin doesn't work. And Zetterlund will get back to his game in time, I don't think they'll give up on him yet.

Switch out Seguin for Benn given his contract is pretty much Seguin minus 2 years, and switch Zetterlund for Labanc 50% retained (and maybe add Gadjovic) and I think that would be worth it.
1 juin 2023 à 18 h 9
#9
Démarrer sujet
What in tarnation
Avatar de l'utilisateur
Rejoint: oct. 2017
Messages: 32,762
Mentions "j'aime": 31,476
Quoting: AStovetop
I'm fine taking on cap dumps in the short term so Seguin doesn't work. And Zetterlund will get back to his game in time, I don't think they'll give up on him yet.

Switch out Seguin for Benn given his contract is pretty much Seguin minus 2 years, and switch Zetterlund for Labanc 50% retained (and maybe add Gadjovic) and I think that would be worth it.


That makes no sense from Stars perspective. The only reason why I'd suggest trading Seguin to an inferior player with big ass contract is because that other contract might be possible to buy out, because Seguin's contract is buyout proof. That's the whole point of the scenario. However, after the year Benn had, there's no reason to consider a buyout with him. Also his contract length coincides well with out young players like Johnston and Oettinger re-signing.

We'd lose all the cap benefit, both long and short term in this scenario, and we'd also lose much, much more valuable assets in the process.
1 juin 2023 à 18 h 13
#10
Stovetop
Avatar de l'utilisateur
Rejoint: juill. 2017
Messages: 2,034
Mentions "j'aime": 897
Quoting: justaBoss
They aren't acquiring older players, in fact they're getting younger here. Seguin is younger than Vlasic. Marchment is younger than Simek. Lundkvist is younger than Zetterlund.

Also I disagree. Seguin is so much better than anyone you're losing here that if anything their chances of making the playoffs in 2-3 years only get higher. Only thing that would change is that Seguin's contract runs one year longer, but that shouldn't be a problem since SJ doesn't have many big contracts that need to be renewed in a short while.

I said in the description that for this post NTCs and NMCs shouldn't be taken account for, because Seguin is unlikely to waive his NMC for Sharks either. As for Vlasic, he has M-NTC with 3 team trade list...I wonder if he agreed to a trade if he was promised that he'll get bought out by the team that acquired him, and then would simply re-sign with the Sharks again with a cheaper contract. Could be a win-win for Vlasic, and the Sharks.


Vlasic has a better contract than Seguin. its nearly 3 mil less, a year less, and you can actually buy it out if needed. Seguin wasn't good this year, what makes you think he'll be remotely worth it at 9.8 in 3 years?
Yes the guys you proposed are technically like a year younger than the comparison, but the point of getting rid of older guys isn't to get slightly less old guys. It's to dump them completely. Seguin has 4 years left vs Vlasics 3. Marchment has 3 years left vs Simeks 1. I don't think you're super far off but the term is biggest killer here for the Sharks.
1 juin 2023 à 18 h 15
#11
Stovetop
Avatar de l'utilisateur
Rejoint: juill. 2017
Messages: 2,034
Mentions "j'aime": 897
Quoting: justaBoss
That makes no sense from Stars perspective. The only reason why I'd suggest trading Seguin to an inferior player with big ass contract is because that other contract might be possible to buy out, because Seguin's contract is buyout proof. That's the whole point of the scenario. However, after the year Benn had, there's no reason to consider a buyout with him. Also his contract length coincides well with out young players like Johnston and Oettinger re-signing.

We'd lose all the cap benefit, both long and short term in this scenario, and we'd also lose much, much more valuable assets in the process.


You can't propose a deal and only consider the fact that it works for your side lol. What you proposed doesn't work for the Sharks, so they no. simple as that lol
1 juin 2023 à 18 h 24
#12
Démarrer sujet
What in tarnation
Avatar de l'utilisateur
Rejoint: oct. 2017
Messages: 32,762
Mentions "j'aime": 31,476
Quoting: AStovetop
Vlasic has a better contract than Seguin. its nearly 3 mil less, a year less, and you can actually buy it out if needed. Seguin wasn't good this year, what makes you think he'll be remotely worth it at 9.8 in 3 years?
Yes the guys you proposed are technically like a year younger than the comparison, but the point of getting rid of older guys isn't to get slightly less old guys. It's to dump them completely. Seguin has 4 years left vs Vlasics 3. Marchment has 3 years left vs Simeks 1. I don't think you're super far off but the term is biggest killer here for the Sharks.


Not disagreeing with the fact Vlasic's contract is better, but I would argue that Seguin is a much, much better player of the two. How much is their value difference then?

Seguin was pretty good this year, 50 points is no slouch. Is he worth his contract, absolutely not, but let's face it, neither is Vlasic. This applies to now, and it applies to 3-4 years in the future with both players. Only difference is that Vlasic can be bought out, which is the only reason why I suggested the trade in the first place.

San Jose is in the middle of a rebuild. The term obviously hurts them to some extent, but given their status as a non-competitive team for the next few years, they should be able to sustain those years, as long as they get compensated over it. And imo they do, considering that they're getting much better assets in return, albeit expensive ones. In theory, if they perform in the Sharks, they can make them trade chips later down the line with just retaining their salaries. However, they won't be able to turn Vlasic and Simek into anything, because quite honestly, they suck. The only value they provide for Dallas is cap gymnastics.

Quoting: AStovetop
You can't propose a deal and only consider the fact that it works for your side lol. What you proposed doesn't work for the Sharks, so they no. simple as that lol


For this point, I'm giving Sharks a lot here. Better players, better picks, better prospects. I'm giving it all in exchange for more manageable contracts for a contender. The question here is how much Sharks need to be compensated to make this work...personally I think they're getting compensated a lot already.
1 juin 2023 à 18 h 25
#13
Avatar de l'utilisateur
Rejoint: févr. 2017
Messages: 8,368
Mentions "j'aime": 6,318
Quoting: justaBoss
Doubt it. General value for defensive bottom-4 D-men have been around a 2nd and 3rd round pick. And they get a decent prospect and a pick to boot. Plus isn't a defensive RHD exactly what Buffalo needs?


I think I'd keep shopping, but I would consider this. Not doing Damiani any favors sending him here, but hakanpaa is interesting. I think our gm is very hesitant, I think trading for rentals isn't his MO. Not bad though.
justaBoss a aimé ceci.
1 juin 2023 à 18 h 28
#14
Avatar de l'utilisateur
Rejoint: avr. 2020
Messages: 5,715
Mentions "j'aime": 4,783
Not giving up Novikov for 1yr of Jani and a prospect I don't need. Doubt you would get a 2nd for Jani straight up. Atleast a pretty high 2nd.
1 juin 2023 à 18 h 31
#15
Démarrer sujet
What in tarnation
Avatar de l'utilisateur
Rejoint: oct. 2017
Messages: 32,762
Mentions "j'aime": 31,476
Quoting: BUFF36
Not giving up Novikov for 1yr of Jani and a prospect I don't need. Doubt you would get a 2nd for Jani straight up. Atleast a pretty high 2nd.


Novikov is just added to even out contracts, he can be dropped. Same applies to Damiani.

Sabres pick is 45th, so it's pretty much middle of the pack. Also, they need RHDs. Hakanpää alone is probably worth low 2nd, high 3rd...dunno if it's enough for 45th pick if they added a fifth rounder but I don't think it's far.
BUFF36 a aimé ceci.
1 juin 2023 à 18 h 33
#16
Avatar de l'utilisateur
Rejoint: avr. 2020
Messages: 5,715
Mentions "j'aime": 4,783
Quoting: justaBoss
Novikov is just added to even out contracts, he can be dropped. Same applies to Damiani.

Sabres pick is 45th, so it's pretty much middle of the pack. Also, they need RHDs. Hakanpää alone is probably worth low 2nd, high 3rd...dunno if it's enough for 45th pick if they added a fifth rounder but I don't think it's far.


Give you LA's 3rd and keep your 5th
1 juin 2023 à 18 h 35
#17
Stovetop
Avatar de l'utilisateur
Rejoint: juill. 2017
Messages: 2,034
Mentions "j'aime": 897
Quoting: justaBoss
Not disagreeing with the fact Vlasic's contract is better, but I would argue that Seguin is a much, much better player of the two. How much is their value difference then?

Seguin was pretty good this year, 50 points is no slouch. Is he worth his contract, absolutely not, but let's face it, neither is Vlasic. This applies to now, and it applies to 3-4 years in the future with both players. Only difference is that Vlasic can be bought out, which is the only reason why I suggested the trade in the first place.


It honestly doesn't matter who the better player is for SJ. The only thing that matters right now is what's their cap hit, and how many years left. Also Vlasic wasn't terrible this year. He and Benning I believe were around 15th best in xGA in the league. It just makes more sense to ride that.

I like Marchment but unless there's a way to be a contender in the next couple years, his cap hit and term only hurts and his talent is wasted on a bad/mid team. As for Lundqvist, it was very concerning that he was so low on the depth chart of a Dallas d-core that lacked depth in these playoffs. I'd wouldn't mid taking a risk on him, but only if the value is low enough. Zetterlund was fantastic in NJ and to give up on his quarter season in SJ would be a mistake
justaBoss et Waffelz a aimé ceci.
1 juin 2023 à 18 h 39
#18
Avatar de l'utilisateur
Rejoint: févr. 2020
Messages: 2,170
Mentions "j'aime": 2,046
Quoting: justaBoss
Doubt it. General value for defensive bottom-4 D-men have been around a 2nd and 3rd round pick. And they get a decent prospect and a pick to boot. Plus isn't a defensive RHD exactly what Buffalo needs?


Damiani wouldn’t break into the top 5 of offensive prospects, and probably top 15 forwards for Buffalo. In other words, kinda irrelevant. Jani is a 32 year old UFA to be, and while he might get the second, I’m more not interested (and I’m fairly confident Buffalo management agrees here) that Novikov is off the table. Not many 19 year olds play in the KHL, and do it well. The knock on him was no one thought he’d come over and Buffalo got him to sign. I think it’s just an overpayment.
BUFF36 et justaBoss a aimé ceci.
1 juin 2023 à 18 h 46
#19
Démarrer sujet
What in tarnation
Avatar de l'utilisateur
Rejoint: oct. 2017
Messages: 32,762
Mentions "j'aime": 31,476
Quoting: BUFF36
Give you LA's 3rd and keep your 5th


I'd prolly look for better offers. If I'm after a pick in the region of 50-60 ish for Hakanpää+5th, the drop off to 86th pick is just too much.
BUFF36 a aimé ceci.
1 juin 2023 à 18 h 49
#20
Démarrer sujet
What in tarnation
Avatar de l'utilisateur
Rejoint: oct. 2017
Messages: 32,762
Mentions "j'aime": 31,476
Quoting: AStovetop
It honestly doesn't matter who the better player is for SJ. The only thing that matters right now is what's their cap hit, and how many years left. Also Vlasic wasn't terrible this year. He and Benning I believe were around 15th best in xGA in the league. It just makes more sense to ride that.

I like Marchment but unless there's a way to be a contender in the next couple years, his cap hit and term only hurts and his talent is wasted on a bad/mid team. As for Lundqvist, it was very concerning that he was so low on the depth chart of a Dallas d-core that lacked depth in these playoffs. I'd wouldn't mid taking a risk on him, but only if the value is low enough. Zetterlund was fantastic in NJ and to give up on his quarter season in SJ would be a mistake


Interesting notions here. I personally think there's lots to gain for the Sharks in the long run in this exchange, but I can't exactly deny anything you said here.
1 juin 2023 à 19 h 1
#21
Avatar de l'utilisateur
Rejoint: avr. 2020
Messages: 5,715
Mentions "j'aime": 4,783
Quoting: justaBoss
I'd prolly look for better offers. If I'm after a pick in the region of 50-60 ish for Hakanpää+5th, the drop off to 86th pick is just too much.


Well unfortunately we traded Vegas's 2nd this year for Greenway. I would have given that pick.
justaBoss a aimé ceci.
1 juin 2023 à 21 h 12
#22
Torresing
Avatar de l'utilisateur
Rejoint: déc. 2022
Messages: 1,805
Mentions "j'aime": 705
Quoting: justaBoss
They aren't acquiring older players, in fact they're getting younger here. Seguin is younger than Vlasic. Marchment is younger than Simek. Lundkvist is younger than Zetterlund.

Also I disagree. Seguin is so much better than anyone you're losing here that if anything their chances of making the playoffs in 2-3 years only get higher. Only thing that would change is that Seguin's contract runs one year longer, but that shouldn't be a problem since SJ doesn't have many big contracts that need to be renewed in a short while.

I said in the description that for this post NTCs and NMCs shouldn't be taken account for, because Seguin is unlikely to waive his NMC for Sharks either. As for Vlasic, he has M-NTC with 3 team trade list...I wonder if he agreed to a trade if he was promised that he'll get bought out by the team that acquired him, and then would simply re-sign with the Sharks again with a cheaper contract. Could be a win-win for Vlasic, and the Sharks.


No organization is acquiring a contract on an underachieving player that has over 18 mil in signing bonuses especially not a small market like SJ. Be realistic here. Its a TERRIBLE trade for SJ and Dallas clearly gets away with utter larceny here. Sharks reject and block Nills number.
1 juin 2023 à 21 h 13
#23
Avatar de l'utilisateur
Rejoint: mai 2019
Messages: 1,824
Mentions "j'aime": 1,117
Forget Kane. He is out for the next 4 to 6 months because of his hip surgery.
1 juin 2023 à 21 h 20
#24
Démarrer sujet
What in tarnation
Avatar de l'utilisateur
Rejoint: oct. 2017
Messages: 32,762
Mentions "j'aime": 31,476
Quoting: Phleb2
Forget Kane. He is out for the next 4 to 6 months because of his hip surgery.


So basically he's our Pacioretty and Klingberg of this season in the same package. Exactly why I signed him for one year only.
1 juin 2023 à 22 h 32
#25
Avatar de l'utilisateur
Rejoint: mai 2019
Messages: 1,824
Mentions "j'aime": 1,117
Quoting: justaBoss
So basically he's our Pacioretty and Klingberg of this season in the same package. Exactly why I signed him for one year only.


You still want to sign a 35 years old for 7M$ coming from hip surgery, for maybe 70% of the season? I don’t.
 
Répondre
To create a post please Login or S'inscrire
Question:
Options:
Ajouter une option
Soumettre le sondage