SalarySwishSalarySwish

Lou's not done yet... (trades with DET, CBJ, NSH, TBL)

Created by: cbach_4141
Team: 2018-19 New York Islanders
Initial Creation Date: Jul. 24, 2018
Published: Jul. 24, 2018
Salary Cap Mode: Basic
Legend
Left Handed
Original Team
Waivers Exempt
Right Handed
Position
Trade Clause
Max Perf. Bonus
Expiry Status
Term Remaining
Logo of the Edmonton Oilers
Waivers ExemptMcDavid, Connor
$12,500,000 (Performance Bonus$250,000)
C
NMC
UFA - 5
Description
Isles need to thin out their forward "depth" before season starts, and plan to be good in 2 years. Leverage that cap space!!!

Each of these deals uses a comparable deal so I shouldn't be terribly off base with the values.

Rasmussen plays in juniors again this year, joining Wahlstrom, Dobson, Bellows, Wilde as top prospects.

This team isn't going to be very good, but is setting itself up nicely for 2020 and beyond.
Trades
1.
NYI
  1. Callahan, Ryan
  2. 2019 1st round pick (TBL)
  3. 2020 3rd round pick (TBL)
  4. 2020 5th round pick (TBL)
Additional Details:
Did not include Kruger comp as Tampa would rather have the cap space for Point / Gourde extensions.
TBL
  1. Bernier, Steve
  2. Helgeson, Seth
  3. 2019 6th round pick (NYI)
Additional Details:
Using Hossa ($5.25M) as a base, where ARZ acquired Hinostroza, Oesterle and 3rd/5th rounders for Kruger, AHL F and 2 non prospects. Comparables are Gourde and Koukkouk, and I'd rather get the 1st round pick.
2.
NYI
  1. 2019 2nd round pick (NSH)
  2. 2019 3rd round pick (FLA)
  3. 2021 1st round pick (NSH)
Additional Details:
Bailey gives good secondary scoring to a cup contender. 1st round pick is 3 years removed.
NSH
  1. Bailey, Josh ($1,500,000 retained)
Additional Details:
Comp: Brayden Schenn trade for Lehtera, 2 1sts. Comparable $ ($5M) and term (4 yrs vs. 6 yrs). Retained $ and removing Lehtera from deal. Downgraded from 2 1sts to account for extra term and lesser skill from Bailey v. Schenn.
3.
NYI
  1. 2020 5th round pick (CBJ)
Additional Details:
Torts seems like a grit and sandpaper guy.
CBJ
  1. Clutterbuck, Cal ($1,750,000 retained)
  2. 2020 6th round pick (NYI)
Additional Details:
Using Nick Cousins deal as a comp (2 non-prospects and a 5th). Cousins had 3 years @ $1M remaining; retaining on clutter to get closer to that #. Reducing return to accommodate difference in skill level and salary.
4.
NYI
  1. Franzen, Johan
  2. Rasmussen, Michael
Additional Details:
DET needs to dump salary to resign Larkin
DET
  1. 2020 4th round pick (NYI)
  2. 2021 4th round pick (NYI)
Additional Details:
Comparable is Bickell deal ($4M for 3 years) + Teuvo for 2nd & 3rd round picks. Rasmussen is Teuvo comp but less established, hence return is less.
Buyouts
Retained Salary Transactions
DraftRound 1Round 2Round 3Round 4Round 5Round 6Round 7
2019
Logo of the NYI
Logo of the TBL
Logo of the CGY
Logo of the NSH
Logo of the FLA
Logo of the NYI
Logo of the NYI
2020
Logo of the NYI
Logo of the NYI
Logo of the TBL
Logo of the NYI
Logo of the NYI
Logo of the TBL
Logo of the CBJ
Logo of the NYI
2021
Logo of the NYI
Logo of the NSH
Logo of the NYI
Logo of the NYI
Logo of the NYI
Logo of the NYI
Logo of the NYI
ROSTER SIZESALARY CAPCAP HITOVERAGES TooltipBONUSESCAP SPACE
23$79,500,000$67,604,166$0$825,000$11,895,834
Left WingCentreRight Wing
Lee, Anders
$3,750,000$3,750,000
LW
UFA - 1
Barzal, Mathew
$863,333$863,333 (Performance Bonus$400,000$400K)
C, RW
UFA - 2
Eberle, Jordan
$6,000,000$6,000,000
RW
UFA - 1
Beauvillier, Anthony
$894,167$894,167 (Performance Bonus$212,500$212K)
RW, LW
UFA - 1
Nelson, Brock
$4,250,000$4,250,000
C, LW
UFA - 1
Ladd, Andrew
$5,500,000$5,500,000
LW
NTC
UFA - 5
Waivers ExemptKovar, Jan
$2,000,000$2,000,000
C
UFA - 1
Ho-Sang, Joshua
$863,333$863,333 (Performance Bonus$212,500$212K)
RW, C
UFA - 1
Filppula, Valtteri
$2,750,000$2,750,000
C, LW
NMC
UFA - 1
Cizikas, Casey
$3,350,000$3,350,000
C
UFA - 3
Komarov, Leo
$3,000,000$3,000,000
RW, LW, C
M-NTC
UFA - 4
Johnston, Ross
$1,000,000$1,000,000
LW
UFA - 4
Callahan, Ryan
$5,800,000$5,800,000
RW
M-NTC, NMC
UFA - 2
Martin, Matt
$2,500,000$2,500,000
LW, RW
UFA - 2
Left DefenseRight DefenseGoaltender
Leddy, Nick
$2,750,000$2,750,000
LD
UFA - 4
Boychuk, Johnny
$6,000,000$6,000,000
RD
NMC
UFA - 4
Lehner, Robin
$1,500,000$1,500,000
G
UFA - 1
Hickey, Thomas
$2,500,000$2,500,000
LD
UFA - 4
Pulock, Ryan
$2,000,000$2,000,000
RD
UFA - 2
Greiss, Thomas
$3,333,333$3,333,333
G
UFA - 2
Toews, Devon
$700,000$700,000
LD
UFA - 2
Mayfield, Scott
$1,450,000$1,450,000
RD
UFA - 5
Pelech, Adam
$1,600,000$1,600,000
LD
UFA - 3
ScratchesInjured Reserve (IR)Long Term IR (LTIR)
Franzen, Johan
$3,954,545$3,954,545
RW, LW
UFA - 2

Embed Code

  • To display this team on another website or blog, add this iFrame to the appropriate page
  • Customize the height attribute in the iFrame code below to fit your website appropriately. Minimum recommended: 400px.

Text-Embed

Click to Highlight

Top Comments

Jul. 24, 2018 at 12:00 p.m.
#1
mikearky
arky
Avatar of the user
Joined: Aug. 2016
Posts: 6,757
Likes: 4,370
Franzen on LTIR does not hurt wings, so why even make the trade. They can still sign Larkin and keep Rasmussen and put Franzen on LTIR.
Jul. 24, 2018 at 12:13 p.m.
#2
cbach_4141
Dejected Isles fan
Avatar of the user
Joined: May 2018
Posts: 41
Likes: 4
Quoting: mikearky
Franzen on LTIR does not hurt wings, so why even make the trade. They can still sign Larkin and keep Rasmussen and put Franzen on LTIR.


I think it depends on how much you think Larkin is going to sign for. Franzen will only get a percentage of his salary knocked off against the cap. Plus, there are timing aspects if DET wants to make additional moves.
Jul. 24, 2018 at 12:14 p.m.
#3
theturnaround
Avatar of the user
Joined: May 2018
Posts: 234
Likes: 43
it does hurt them because you have to be under the cap before the season starts and cant place franzen on LTIR until the season starts.
cbach_4141 liked this.
Jul. 24, 2018 at 12:35 p.m.
#4
RC_Tendy
Ryan
Avatar of the user
Joined: Jun. 2018
Posts: 101
Likes: 23
Quoting: cbach_4141
I think it depends on how much you think Larkin is going to sign for. Franzen will only get a percentage of his salary knocked off against the cap. Plus, there are timing aspects if DET wants to make additional moves.


Franzens entire salary comes off. It has for the past 3 years.
Jul. 24, 2018 at 1:13 p.m.
#5
Davisoc
Wannabe Leafs GM
Avatar of the user
Joined: Jul. 2018
Posts: 1,013
Likes: 307
First and foremost, cbach, this post is amazing! I love the explanation on the trades. I love the value going back. Nothing is even questionable enough, like some people asking why do the cap dumb. This is truly, very well done man. There is nothing I would change, and best of all, this looks like a Leafs style rebuild. Which clearly works by the way, and you have Lou running it. If I was NYI I would literally look at this thread.
cbach_4141 liked this.
See All