Payroll reconstruction

Created by: justaBoss

Team: 2023-24 Dallas Stars

Initial Creation Date: Jun. 1, 2023

Published: Jun. 1, 2023

Salary Cap Mode: Basic

Legend

Left Handed

Original Team

Waivers Exempt

Right Handed

Position

Trade Clause

Max Perf. Bonus

Expiry Status

Term Remaining

McDavid, Connor

$12,500,000 ( Performance Bonus

$250,000)

NMC

UFA - 5

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.

Free Agent Signings

RFA	YEARS	CAP HIT
Dellandrea, Ty	2	$1,137,500
Studenic, Marian	1	$775,000
Caamano, Nicholas	1	$775,000
Reedy, Scott	1	$775,000
Scheel, Adam	1	$775,000
Zetterlund, Fabian	2	$1,500,000

UFA	YEARS	CAP HIT
Kane, Patrick	1	$7,000,000
Severson, Damon	6	$5,750,000
Bertuzzi, Tyler	6	$5,750,000
Cole, Ian	2	$2,500,000
Dadonov, Evgeni	1	$1,500,000
Kiviranta, Joel	2	$950,000
Burroughs, Kyle	1	$800,000
Pysyk, Mark	1	$775,000
Tufte, Riley	1	$775,000

Trades

DAL

Simek, Radim
Vlasic, Marc-Édouard ($1,400,000 retained)
Zetterlund, Fabian [RFA Rights]
2023 4th round pick (SJS)

SJS

DAL

Novikov, Nikita
2023 2nd round pick (BUF)

BUF

Damiani, Riley [RFA Rights]
Hakanpää, Jani
2023 5th round pick (DAL)

DAL

Kastelic, Mark
2024 5th round pick (OTT)
2025 2nd round pick (OTT)

OTT

Faksa, Radek ($650,000 retained)
White, Gavin

DAL

Puutio, Kasper [Reserve List]
2025 5th round pick (FLA)

FLA

Miller, Colin

Buyouts

Ryan Suter: $783,333
Marc-Édouard Vlasic: $1,444,445

Retained Salary Transactions

Radek Faksa: $650,000 (20%)

Buried

Radim Simek: $1,100,000 ($2,250,000)

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
21	$83,500,000	$83,174,774	$372,829	$2,637,500	$325,226

Left Wing	Centre	Right Wing
Robertson, Jason $7,750,000$7,750,000 LW, RW RFA - 3	Hintz, Roope $8,450,000$8,450,000 C UFA - 8	Pavelski, Joe $3,500,000$3,500,000 ($2,000,000$2M) RW NMC UFA - 1
Benn, Jamie $9,500,000$9,500,000 LW, C NMC UFA - 2	Johnston, Wyatt $894,167$894,167 C RFA - 2	Kane, Patrick $7,000,000$7,000,000 RW UFA - 1
Bertuzzi, Tyler $5,750,000$5,750,000 LW, RW UFA - 1	Bourque, Mavrik $894,167$894,167 C RFA - 2	Zetterlund, Fabian $1,500,000$1,500,000 RW RFA - 2
Kiviranta, Joel $950,000$950,000 RW, LW UFA - 1	Kastelic, Mark $835,000$835,000 C, RW RFA - 2	Dellandrea, Ty $1,137,500$1,137,500 RW RFA - 1

Left Defense	Right Defense	Goaltender
Harley, Thomas $863,333$863,333 ($637,500$638K) LD RFA - 1	Heiskanen, Miro $8,450,000$8,450,000 LD/RD UFA - 6	Oettinger, Jake $4,000,000$4,000,000 G RFA - 2
Lindell, Esa $5,800,000$5,800,000 LD NMC UFA - 2	Severson, Damon $5,750,000$5,750,000 RD UFA - 8	Wedgewood, Scott $1,000,000$1,000,000 G UFA - 1
Cole, Ian $2,500,000$2,500,000 LD/RD UFA - 1	Burroughs, Kyle $800,000$800,000 LD/RD UFA - 3

Scratches	Injured Reserve (IR)	Long Term IR (LTIR)
Dadonov, Evgeni $1,500,000$1,500,000 RW, LW UFA - 2

Top Comments

Jun. 1, 2023 at 5:25 p.m.

Lsendel3

Joined: Feb. 2020

Posts: 2,168

Likes: 2,044

Buffalo declines pretty easily

Jun. 1, 2023 at 5:37 p.m.

littlejerryseinfeld

Joined: Nov. 2017

Posts: 28,015

Likes: 14,646

Why would Buffalo do that?

Jun. 1, 2023 at 5:41 p.m.

justaBoss

What in tarnation

Joined: Oct. 2017

Posts: 32,762

Likes: 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 liked this.

Jun. 1, 2023 at 5:42 p.m.

Blacktown

Torresing

Joined: Dec. 2022

Posts: 1,805

Likes: 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 liked this.

Jun. 1, 2023 at 5:44 p.m.

justaBoss

What in tarnation

Joined: Oct. 2017

Posts: 32,762

Likes: 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.

See All

DISPLAY SETTING

BETTING ODDS

LOCALE

ARCHIVE

CBA

CALCULATORS

FANTASY HOCKEY TOOLS

TOOLS

PLAYERS

WESTERN CONFERENCE

EASTERN CONFERENCE

INTERACTIVE FEATURES