SalarySwishSalarySwish

Do it Dougie: Karlsson+Panarin forever...

Created by: slepler
Team: 2019-20 San Jose Sharks
Initial Creation Date: Sep. 14, 2018
Published: Sep. 14, 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
Acquire Panarin and keep long term? Keep EK65 long term? and keep the heart and soul of the team in Pavelski? And keep the top 2 young players in the franchise in Meier and Hertl? Can it be done by the wizard GM??? Perhaps hell can freeze over...

In any Panarin deal, CLB will be looking for a sub 25 top 9 F (Labanc could easily put up 50 pts this year), a potential top 4 D (Dillon), a top prospect (Merkley), a 1st rounder 2021, and a 2nd rounder to compensate for the 1st rounder being so far out. Its a competitive offer for what will basically be a rental. But the sharks can resign him... (9M per is on the lower end but its no far from what seguin got and is not out of the question).

Pavs at 6M is below market, but he might take it to stay with such a a powerhouse roster, and perhaps a longer term can bring down the cap hit. Meier at 3M is a little lower, but not ridiculous on a bridge deal. All of these numbers are possible and for the prospect of adding panarin, it's well worth it.

This team would have a stellar top 7F, all but pavs in the prime (Panarin, Couture, Hertl, Meier, Kane, Pavelski, Donskoi) and sorensen and suomela could be solid contributors to round out the top 9.

With how well Ryan played the last season with Burns, he can slot into the top 4 and give the sharks a formidable top 4. The bottom pairing would be low, but would only need to play 5-10 mins/night, so whatever. The 4th line is also totally unknown, but Gambrell and Letunov may be able to step up and if not Halb, the CHwins, True, and a few others may get a look. Not to mention Praplan and Radil.

This is a hell of a roster and would be good for many years. It's not just a win-now roster. The window with that roster would be this year plus at least 3-5 years until burns/vlasic/pavelski are in the late 30's....
Free Agent Signings
RFAYEARSCAP HIT
2$3,000,000
2$800,000
2$1,000,000
2$800,000
2$800,000
2$800,000
UFAYEARSCAP HIT
8$11,500,000
2$2,500,000
2$800,000
4$6,000,000
8$9,000,000
Trades
1.
SJS
    Artemi Panarin

    (Trade at the deadline 2019)
    CBJ
      Labanc, K
      Dillon, B
      2019 2nd round pick (FLA)
      2021 1st round pick (SJS)

      Additional Details: Ryan Merkley
      2.
      SJS
      1. 2019 1st round pick (TOR)
      3.
      SJS
      1. 2020 2nd round pick (NYI)
      2. 2020 4th round pick (NYI)
      NYI
      1. Dell, Aaron
      2. Dillon, Brenden
      3. Karlsson, Melker
      Additional Details:
      Dillon is NOT in this deal, but included in the CLB deal...
      Buyouts
      DraftRound 1Round 2Round 3Round 4Round 5Round 6Round 7
      2020
      Logo of the SJS
      Logo of the NYI
      Logo of the SJS
      Logo of the SJS
      Logo of the NYI
      Logo of the SJS
      Logo of the OTT
      2021
      Logo of the SJS
      Logo of the SJS
      Logo of the SJS
      Logo of the SJS
      Logo of the SJS
      Logo of the SJS
      2022
      Logo of the SJS
      Logo of the SJS
      Logo of the SJS
      Logo of the SJS
      Logo of the SJS
      Logo of the SJS
      Logo of the SJS
      2019
      Logo of the TOR
      ROSTER SIZESALARY CAPCAP HITOVERAGES TooltipBONUSESCAP SPACE
      20$82,000,000$79,817,417$660,750$0$2,182,583
      Left WingCentreRight Wing
      $9,000,000$9,000,000
      LW
      UFA - 7
      $8,000,000$8,000,000
      C
      M-NTC
      UFA - 8
      $5,625,000$5,625,000
      C
      UFA - 3
      $7,000,000$7,000,000
      LW, RW
      M-NTC
      UFA - 6
      $6,000,000$6,000,000
      RW
      UFA - 3
      $3,000,000$3,000,000
      LW, RW
      UFA - 4
      $800,000$800,000
      LW, RW
      UFA - 2
      $1,000,000$1,000,000
      C
      UFA - 1
      $2,500,000$2,500,000
      RW
      UFA - 4
      $800,000$800,000
      C
      UFA - 2
      $800,000$800,000
      C
      UFA - 1
      $800,000$800,000
      C, LW
      UFA - 2
      Left DefenseRight DefenseGoaltender
      $7,000,000$7,000,000
      LD/RD
      NMC
      UFA - 7
      $11,500,000$11,500,000
      RD
      UFA - 8
      $5,750,000$5,750,000
      G
      M-NTC
      UFA - 5
      $800,000$800,000
      LD
      UFA - 1
      $5,280,000$5,280,000
      RD
      M-NTC
      UFA - 6
      $675,000$675,000
      G
      UFA - 1
      $735,000$735,000
      LD
      UFA - 1
      $675,000$675,000
      LD/RD
      UFA - 1

      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

      Sep. 14, 2018 at 11:17 a.m.
      #1
      Formerly Jamiepo
      Avatar of the user
      Joined: Jul. 2018
      Posts: 21,157
      Likes: 10,700
      Ummmm no...I would think if those RFA’s are nhl good that they will cost more than 800k. That added to the fact you are 3 players short makes this a complete no go.
      Sep. 14, 2018 at 11:47 a.m.
      #2
      sjsharks82
      Avatar of the user
      Joined: Jun. 2018
      Posts: 208
      Likes: 49
      Quoting: Jamiepo
      Ummmm no...I would think if those RFA’s are nhl good that they will cost more than 800k. That added to the fact you are 3 players short makes this a complete no go.


      Suomela will have just one season under his belt (this year), so he may get less an 1M per. 800k for goodrow, gambrell, sorensen and letunov is absolutely possible.

      Look at what depth guys are getting around the league? Demelo got only 900k after 20pts from the blueline and 133 NHL games. Goodrow is getting 650k now. Brouwer, a solid vet got 850k. Gemel Smith who has 17 pts, in 63 games the last two years for dallas got 720. Obviously, if Suomela puts up a 20-20 season, then 1M is low. Same for any of those guys. But if they put up solid depth years, then the numbers make sense. And, if not, the sharks can add seasoned vets for similar costs (like Fehr or Brouwer, or whtever) to round out the bottom line.

      Also, If they are just a little short (like 1-2M over). They can sometimes trade for cap space. For instance, I dunno if allowed, but they might be able to trade a mid round pick to a team like the yotes to take Martin's buyout hit. Or put a huge front load on a contract to a guy like panarin to get a lower AAV, but higher net present value. Or add a 5th year to pavs deal and front load to drop it to the 5.5M (27.5M total) range average but structured as 10-8-5-1.5-1. And the cap my be 82.5 or 83 after all. Karlsson might also take 11M to match doughty if he likes SJ. There may be little bits and pieces of cash floating around. Meier might take a 1 yr, 2.5M bridge. Donkey might take closer to 2.2M rather than 2.5M.

      It's tight for sure, but not impossible. If they are literally within 1M on the cap, there may be creative structuring with front loading that allows for saving a few 100k on several players to get there.

      If panarin is available, and the sharks can get him, he's the kind of player dougie would figure out how to get. They have the Difference maker on D that dougie wanted. Now they want the difference maker on O. Panarin is the only target (maybe stone I suppose) that fits the 80+ pt, game changing, top line forward mold.... it would sure be fun :-)
      Sep. 14, 2018 at 2:01 p.m.
      #3
      Formerly Jamiepo
      Avatar of the user
      Joined: Jul. 2018
      Posts: 21,157
      Likes: 10,700
      Quoting: slepler
      Suomela will have just one season under his belt (this year), so he may get less an 1M per. 800k for goodrow, gambrell, sorensen and letunov is absolutely possible.

      Look at what depth guys are getting around the league? Demelo got only 900k after 20pts from the blueline and 133 NHL games. Goodrow is getting 650k now. Brouwer, a solid vet got 850k. Gemel Smith who has 17 pts, in 63 games the last two years for dallas got 720. Obviously, if Suomela puts up a 20-20 season, then 1M is low. Same for any of those guys. But if they put up solid depth years, then the numbers make sense. And, if not, the sharks can add seasoned vets for similar costs (like Fehr or Brouwer, or whtever) to round out the bottom line.

      Also, If they are just a little short (like 1-2M over). They can sometimes trade for cap space. For instance, I dunno if allowed, but they might be able to trade a mid round pick to a team like the yotes to take Martin's buyout hit. Or put a huge front load on a contract to a guy like panarin to get a lower AAV, but higher net present value. Or add a 5th year to pavs deal and front load to drop it to the 5.5M (27.5M total) range average but structured as 10-8-5-1.5-1. And the cap my be 82.5 or 83 after all. Karlsson might also take 11M to match doughty if he likes SJ. There may be little bits and pieces of cash floating around. Meier might take a 1 yr, 2.5M bridge. Donkey might take closer to 2.2M rather than 2.5M.

      It's tight for sure, but not impossible. If they are literally within 1M on the cap, there may be creative structuring with front loading that allows for saving a few 100k on several players to get there.

      If panarin is available, and the sharks can get him, he's the kind of player dougie would figure out how to get. They have the Difference maker on D that dougie wanted. Now they want the difference maker on O. Panarin is the only target (maybe stone I suppose) that fits the 80+ pt, game changing, top line forward mold.... it would sure be fun :-)




      You are at least 2.1m short just on the 3 guys you still need in the press box. No you can not trade buyouts. Like I said, if they are nhl ready chances are they do not take such low contracts. After just looking into it you have decreased their salaries so.... that’s a big no.

      Keeping Karlsson will be tight adding the bread man is impossible without subtracting from your core.
      Sep. 14, 2018 at 3:57 p.m.
      #4
      sjsharks82
      Avatar of the user
      Joined: Jun. 2018
      Posts: 208
      Likes: 49
      Quoting: Jamiepo
      You are at least 2.1m short just on the 3 guys you still need in the press box. No you can not trade buyouts. Like I said, if they are nhl ready chances are they do not take such low contracts. After just looking into it you have decreased their salaries so.... that’s a big no.

      Keeping Karlsson will be tight adding the bread man is impossible without subtracting from your core.


      The salaries werent decreased. The cap hits were, but the ELC salaries are different because of bonus structures. And, for many of them, they would except simple qualifying offers as depth players.

      Lastly, if one or two actualyl did break out and emerge as a strong player, they could become trade bait to land a couple guys on ELC's...
      Sep. 14, 2018 at 4:01 p.m.
      #5
      Formerly Jamiepo
      Avatar of the user
      Joined: Jul. 2018
      Posts: 21,157
      Likes: 10,700
      Quoting: slepler
      The salaries werent decreased. The cap hits were, but the ELC salaries are different because of bonus structures. And, for many of them, they would except simple qualifying offers as depth players.

      Lastly, if one or two actualyl did break out and emerge as a strong player, they could become trade bait to land a couple guys on ELC's...


      No you literally decreased their pay.one by 125k the other by 34k. You forgot their signing bonuses.
      See All