SalarySwishSalarySwish
Forums/Armchair-GM

Marner offer sheet thought experiment

Created by: F50marco
Team: 2019-20 Montreal Canadiens
Initial Creation Date: Aug. 14, 2019
Published: Aug. 14, 2019
Salary Cap Mode: Basic
Description
Just a thought experiment. Curious to see how people view this. Of course the point is to make everyone happy based on this framework. Don't get worked up on the value too much, its mainly just taking close comparables values for the sake of simplicity.

So its comes down to:

Petry
Tatar
1st 2020
1st 2021
1st 2022
1st 2023
4th 2020
4th 2020

for

Marner (11.6 x 7 years - Marner gets Matthews money but has to accept a long term contract - I think that is a decent compromise.)
1st 2020 (Petry trade)
1st 2021 (Tatar trade)
Kopacka (Petry trade)
Westerlund (Tatar trade)


So just for simplicity

- Assuming all picks are lottery protected and all teams involved are playoff hopefuls at the very least. Montreal is trending upwards so i think with the addition of Marner and the natural progression of young players, this team should at the very least be a playoff team. EDIT: ****the offer sheet picks are obviously not lottery protected**** the others are however.
- In order to visually equate the values of each side, the two prospects received in the Petry and Tatar trades are enough value to drop the third 1st rounder lost in the OS into a 2nd rounder in terms of value equalization. Once again picks are NOT lottery. So maximum 16th-31st in value here.


<strong>If </strong>that is the case, would everyone be happy in this situation?

Leafs get their four 1sts.
Habs get Marner for "essentially" Petry, Tatar, 1st 2022, *2023 2nd and two 4ths.
Ari/Ana/whomever get a top 4 RHD and top 6 winger for this year and next!


Disclaimer: Don't look at the lineup, don't look at the lines. This is just a thought experiment to see how the Marner offer sheet compensation could be "changed" to be less apparent. That's all. People get too worked up over "four 1st rounders". Just like the leafs can use those four 1st rounders they get from the offer sheet to replenish their team, so could any team who had to pay for Marner. The goal here was translate those four 1sts of compensation into tangible player value as much as possible by replenishing some of the picks lost.
Free Agent Signings
RESERVE LISTYEARSCAP HIT
3$900,000
RFAYEARSCAP HIT
7$11,600,000
Offer Sheets
Offer sheet annual average (AAV) is calculated by dividing the contract value by the lower of: 1. The contract length, or 2. Five years
PLAYERAAVCOMPENSATION
Marner, Mitchell$16,240,000
2020 1st round pick
2021 1st round pick
2022 1st round pick
2023 1st round pick
Trades
1.
MTL
  1. Kopacka, Jack
  2. 2020 1st round pick (ANA)
Additional Details:
Doesn't have to be Anaheim I'm just using them for simplicity.
ANA
  1. Petry, Jeff
  2. 2020 4th round pick (SJS)
2.
MTL
  1. Westerlund, Filip [Reserve List]
  2. 2021 1st round pick (ARI)
Additional Details:
Doesn't have to be Arizona, i'm just using them for simplicity.
ARI
  1. Tatar, Tomas
  2. 2020 4th round pick (ANA)
Buyouts
Buried
DraftRound 1Round 2Round 3Round 4Round 5Round 6Round 7
2020
Logo of the ANA
Logo of the MTL
Logo of the CHI
Logo of the MTL
Logo of the MTL
Logo of the WPG
Logo of the MTL
Logo of the FLA
Logo of the MTL
Logo of the CHI
2021
Logo of the ARI
Logo of the MTL
Logo of the MTL
Logo of the CHI
Logo of the MTL
Logo of the MTL
Logo of the MTL
2022
Logo of the MTL
Logo of the MTL
Logo of the MTL
Logo of the MTL
Logo of the MTL
Logo of the MTL
ROSTER SIZESALARY CAPCAP HITOVERAGES TooltipBONUSESCAP SPACE
23$81,500,000$74,918,809$0$3,525,000$6,581,191
Left WingCentreRight Wing
Logo of the Montreal Canadiens
$5,500,000$5,500,000
LW, RW
UFA - 4
Logo of the Montreal Canadiens
$3,083,333$3,083,333
C
UFA - 2
Logo of the Montreal Canadiens
$3,750,000$3,750,000
RW, LW
UFA - 2
Logo of the Montreal Canadiens
$3,150,000$3,150,000
C, RW
UFA - 1
Logo of the Montreal Canadiens
$925,000$925,000 (Performance Bonus$2,500,000$2M)
C
UFA - 2
$11,600,000$11,600,000
RW
UFA - 6
Logo of the Montreal Canadiens
$3,400,000$3,400,000
LW, RW
UFA - 4
Logo of the Montreal Canadiens
$925,000$925,000 (Performance Bonus$850,000$850K)
C, LW
UFA - 2
Logo of the Montreal Canadiens
$2,600,000$2,600,000
RW, LW
UFA - 2
Logo of the Montreal Canadiens
$2,400,000$2,400,000
LW, RW
UFA - 2
Logo of the Montreal Canadiens
$1,000,000$1,000,000
LW, C
UFA - 1
Logo of the Montreal Canadiens
$1,400,000$1,400,000
C, RW, LW
UFA - 2
Left DefenseRight DefenseGoaltender
Logo of the Montreal Canadiens
$748,333$748,333
LD/RD
UFA - 1
Logo of the Montreal Canadiens
$7,857,143$7,857,143
RD
UFA - 7
Logo of the Montreal Canadiens
$10,500,000$10,500,000
G
NMC
UFA - 7
Logo of the Montreal Canadiens
$925,000$925,000
LD/RD
UFA - 3
Logo of the Montreal Canadiens
$863,333$863,333 (Performance Bonus$175,000$175K)
RD
UFA - 1
Logo of the Montreal Canadiens
$1,750,000$1,750,000
G
UFA - 1
Logo of the Montreal Canadiens
$1,750,000$1,750,000
LD/RD
M-NTC
UFA - 3
Logo of the Montreal Canadiens
$1,500,000$1,500,000
LD
UFA - 2
ScratchesInjured Reserve (IR)Long Term IR (LTIR)
Logo of the Montreal Canadiens
$800,000$800,000
RD
UFA - 1
Logo of the Montreal Canadiens
$1,000,000$1,000,000
C
UFA - 1
Logo of the Montreal Canadiens
$1,300,000$1,300,000
LW, C
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
Aug. 14, 2019 at 4:40 p.m.
#1
Avatar of the user
Joined: Jul. 2019
Posts: 459
Likes: 163
Trading away Petry would worry me simply due to the weakness on RD while Juulsen and Fleury develop. Other than that, you have peaked my interest. Good luck when all the leafs fans comment.
Aug. 14, 2019 at 4:41 p.m.
#2
Avatar of the user
Joined: May 2019
Posts: 850
Likes: 224
Aug. 14, 2019 at 4:45 p.m.
#3
Avatar of the user
Joined: May 2015
Posts: 9,382
Likes: 3,695
Do you think you can get 1sts for those two? As well to do an offersheet you don't get to lottery protect and you can't send other's firsts. You send your own. the only protection you get is I think you get to choose to say no once, ie it is 4 firsts over 5 years.
Aug. 14, 2019 at 4:49 p.m.
#4
Avatar of the user
Joined: Jul. 2019
Posts: 14,042
Likes: 5,158
Quoting: BCAPP
Do you think you can get 1sts for those two? As well to do an offersheet you don't get to lottery protect and you can't send other's firsts. You send your own. the only protection you get is I think you get to choose to say no once, ie it is 4 firsts over 5 years.


Tatar worth a 1st + 2nd round pick, Petry worth more than Tatar. So yeah, they worth a 1st lmao
Aug. 14, 2019 at 4:53 p.m.
#5
Thread Starter
Avatar of the user
Joined: May 2015
Posts: 19,614
Likes: 6,752
Quoting: BCAPP
Do you think you can get 1sts for those two? As well to do an offersheet you don't get to lottery protect and you can't send other's firsts. You send your own. the only protection you get is I think you get to choose to say no once, ie it is 4 firsts over 5 years.


Yeah i understand, the lottery protection was meant for the non MTL picks. I'll specify that in the description now.

As for Petry and Tatar, no reason not to believe the Habs couldn't get that for them.
BCAPP liked this.
Aug. 14, 2019 at 4:54 p.m.
#6
Avatar of the user
Joined: May 2019
Posts: 850
Likes: 224
Quoting: F50marco
Yeah i understand, the lottery protection was meant for the non MTL picks. I'll specify that in the description now.

As for Petry and Tatar, no reason not to believe the Habs couldn't get that for them.


He's leaf fan, he's only trying to make it flop wink
Aug. 14, 2019 at 4:56 p.m.
#7
Thread Starter
Avatar of the user
Joined: May 2015
Posts: 19,614
Likes: 6,752


Yep inspiration directly from your AGM! I just wanted to clean it up a little since there were other trades involved and what not. Just wanted to get to the actual point of a Marner offer sheet scenario.
Aug. 14, 2019 at 4:57 p.m.
#8
Avatar of the user
Joined: May 2019
Posts: 850
Likes: 224
Quoting: F50marco
Yep inspiration directly from your AGM! I just wanted to clean it up a little since there were other trades involved and what not. Just wanted to get to the actual point of a Marner offer sheet scenario.


yeah i get it! I put because i'm 100% confident you would add the :'' what about next years ?'' classic hehe.
But you explanation is much better
Aug. 14, 2019 at 4:57 p.m.
#9
Thread Starter
Avatar of the user
Joined: May 2015
Posts: 19,614
Likes: 6,752
Quoting: Howyoudrouinnn
Trading away Petry would worry me simply due to the weakness on RD while Juulsen and Fleury develop. Other than that, you have peaked my interest. Good luck when all the leafs fans comment.


Yep I know, this is 100% not thinking about that right now. This is simply a thought experiment based on the a Marner OS. There are a bunch of other factors Im not even bothering to look at.
Aug. 14, 2019 at 5:18 p.m.
#10
Avatar of the user
Joined: May 2015
Posts: 9,382
Likes: 3,695
Quoting: GMs
Tatar worth a 1st + 2nd round pick, Petry worth more than Tatar. So yeah, they worth a 1st lmao


How do you figure Tatar is worth that? Vegas did pay that 1.5 years ago then 1 year ago literally dumped him as a cap dump. I don't think he regained that much of his value in a good but not spectacular year
Aug. 14, 2019 at 6:30 p.m.
#11
Banned
Avatar of the user
Joined: May 2018
Posts: 24,997
Likes: 7,855
Moving Petry would be a big mistake, he's really your only good puck mover at 5v5 in a playoff series, a fast team would be all over your defence at 5v5.
Aug. 14, 2019 at 6:35 p.m.
#12
Avatar of the user
Joined: Mar. 2016
Posts: 49
Likes: 4
Quoting: LoganOllivier
Moving Petry would be a big mistake, he's really your only good puck mover at 5v5 in a playoff series, a fast team would be all over your defence at 5v5.


Yeah. the bottom 4 defenders look pretty weak.
Aug. 14, 2019 at 6:35 p.m.
#13
Avatar of the user
Joined: Mar. 2016
Posts: 49
Likes: 4
Quoting: F50marco
Yep I know, this is 100% not thinking about that right now. This is simply a thought experiment based on the a Marner OS. There are a bunch of other factors Im not even bothering to look at.


trade values seem fair enough.

a lot of moving parts. it's difficult to see that many moves occurring to make it work.
Aug. 14, 2019 at 6:46 p.m.
#14
Avatar of the user
Joined: Mar. 2016
Posts: 49
Likes: 4
Quoting: F50marco
Yep I know, this is 100% not thinking about that right now. This is simply a thought experiment based on the a Marner OS. There are a bunch of other factors Im not even bothering to look at.


if it's truly a offer sheet for marner - than the caphit is $16M/year. to get the 11.6, it would actually have to be a trade.
Aug. 14, 2019 at 7:49 p.m.
#15
Formerly Jamiepo
Avatar of the user
Joined: Jul. 2018
Posts: 21,157
Likes: 10,700
Quoting: Howyoudrouinnn
Trading away Petry would worry me simply due to the weakness on RD while Juulsen and Fleury develop. Other than that, you have peaked my interest. Good luck when all the leafs fans comment.


... most leaf fans here are pretty understanding when it comes to thought experiments like this. You can read the replies if you want.


I think it’s an over pay for Mitch that may run you into a bit of trouble. You lose Tatar petry and 2 1sts (which heck... Toronto May just make that trade with you) and you get a winger that hit 94 points once with Tavares as his centre. Yup Mitch is good but he isn’t 11.6m good. I also don’t think he signs that offersheet. Which is why he hasn’t been sent one.

Personally I like the way the Habs have been moving. It’s a bit of a slow process but that’s how it goes. Aho at center for 8.5m would have been ideal. But Mitch on the wing for 3.1m more aav. Meh I don’t know. Think there are a lot of good players available from teams trying to fit their rfa’s.
Aug. 14, 2019 at 9:31 p.m.
#16
Thread Starter
Avatar of the user
Joined: May 2015
Posts: 19,614
Likes: 6,752
Quoting: LoganOllivier
Moving Petry would be a big mistake, he's really your only good puck mover at 5v5 in a playoff series, a fast team would be all over your defence at 5v5.


Yep like I said, this is just a thought experiment. Line combos and positional needs be damned. Just seeing if the mentality changes if a team (in this case the Habs) were to offer sheet a player like Marner at the ridiculous amount the Leafs don't want to pay and then follow it up by diminishing the impact of the loss of four 1st round picks afterwards.

Seems people are getting caught up ont he four 1sts rounders and rightfully so, but whats stopping that team from making additional trades to replenish those picks or at the very least diminishing the impact of it while still getting the best player in the whole scenario?
Aug. 14, 2019 at 9:36 p.m.
#17
Thread Starter
Avatar of the user
Joined: May 2015
Posts: 19,614
Likes: 6,752
Quoting: tumbleweed
trade values seem fair enough.

a lot of moving parts. it's difficult to see that many moves occurring to make it work.


Quoting: tumbleweed
if it's truly a offer sheet for marner - than the caphit is $16M/year. to get the 11.6, it would actually have to be a trade.


Im totally lost here man. The caphit isn't actually 16M a year, its simply the compensation factor that is determining the picks. (11.6mx7years)/5=16.24M If this equation equals a number higher than 10.5M the compensation is four 1st round picks.
Aug. 14, 2019 at 9:55 p.m.
#18
B
Avatar of the user
Joined: Apr. 2016
Posts: 8,073
Likes: 1,474
Quoting: GMs
Tatar worth a 1st + 2nd round pick, Petry worth more than Tatar. So yeah, they worth a 1st lmao


Tatar is not worth a 1st and 2nd loao
Aug. 14, 2019 at 10:07 p.m.
#19
Thread Starter
Avatar of the user
Joined: May 2015
Posts: 19,614
Likes: 6,752
Quoting: Jamiepo
... most leaf fans here are pretty understanding when it comes to thought experiments like this. You can read the replies if you want.


I think it’s an over pay for Mitch that may run you into a bit of trouble. You lose Tatar petry and 2 1sts (which heck... Toronto May just make that trade with you) and you get a winger that hit 94 points once with Tavares as his centre. Yup Mitch is good but he isn’t 11.6m good. I also don’t think he signs that offersheet. Which is why he hasn’t been sent one.

Personally I like the way the Habs have been moving. It’s a bit of a slow process but that’s how it goes. Aho at center for 8.5m would have been ideal. But Mitch on the wing for 3.1m more aav. Meh I don’t know. Think there are a lot of good players available from teams trying to fit their rfa’s.


Well like I said this is more about changing the perception of the compensation for an offer sheet. I chose Mtl but it could be pretty much any other team that would make a little sense for them to do it.

I mean, I get it. Marner is not worth that much but I feel like Leafs fans are only looking at this from their perspective. From a Habs perspective, they are simply not a free agent destination. So yeah its easy to say, "Its easier just to pay Duchene and Gardiner" but the truth is the hardest part would be just getting them to pick Montreal over another destination with less tax, warmer weather and a team closer to winning a cup.

Also, I think people overreact at the idea overpaying players. Montreal, as a starting point, has to overpay players anyway so if your going to do it, do it for the superstars. Its simply the geography of where they are. No player takes a pay cut because Montreal has a rich history and 24 cups..... Once again. just the reality. Overpaying Marner by 3.1M isn't ideal, but neither is overpaying Alzner, Gionta, Cammalleri.

As for the Leafs making that trade, sure I guess but the point was to get around the idea of it just being four 1st round picks. BY including other players in separate trades to replenish some of those lost picks, whom are both candidates to not be resigned after these contracts end anyway, we'd only be shooting ourselves in the foot a bit in the short term (Swapping Tatar and Petry for Marner now) and a bit in the long term (sending over a 2022 1st and a 2023 2nd later) - Actually if you look at how I intricately made the trades, the value in the "long term" would only be a 1st, 2nd and two 4ths. Which is way more digestible in terms of straight value gained and lost over the period of time. That's why I selected precisely Tatar and Petry. Not because they are not good or anything but because they would be two of the most obvious candidates for not being resigned, not being worthy of being resigned after their contracts end and at the current moment having enough value in trade to diminish the assets lost in the Marner OS.

But yeah if we could straight up make it simple and say, Petry, Tatar, 1st 2022 and 2nd 2023 for Marner signed at 11.6*7 years. I think I gladly make that trade right now. Yes chances are the net effect of gaining Marner but losing Tatar AND Petry probably if anything only evens out right now but in the long run, in year 3 and 4 of that offer sheet contract, I think Montreal is laughing all the way to the bank. Knowing that plenty of solid reinforcements are on the way in guys like Poehling, Suzuki, Romanov, Brook, Caulfield, Primeau, 2020 1st and 2021 1st to gradually replace the older players on the team as we go along and knowing to not need to go nuts in free agency and overpay players there, I think this could be a worthy idea.

Of course this also very much depends on whether or not Marner signs, etc. Obviously for this thought experiment to work I have to take a couple liberties because I simply don't know certain things but its not entirely off base to say it could very much work. Marner and the Leafs are looking at a stalemate and Marner would be getting the Matthews money hes after and wouldn't have to worry about sitting out until he either gives in or the Leafs cave. All this movement could be arranged before the start of camp.
Aug. 14, 2019 at 10:08 p.m.
#20
Thread Starter
Avatar of the user
Joined: May 2015
Posts: 19,614
Likes: 6,752
Quoting: DoubleADoubleK
Tatar is not worth a 1st and 2nd loao


I mean he literally was traded already for a 1st, 2nd and a 3rd but now after having a career year and having a reduction in his cap hit, he's not worth only a 1st and a 2nd instead ? Huh?
GMs liked this.
Aug. 15, 2019 at 8:47 a.m.
#21
Avatar of the user
Joined: May 2019
Posts: 850
Likes: 224
Quoting: DoubleADoubleK
Tatar is not worth a 1st and 2nd loao


Quoting: BCAPP
How do you figure Tatar is worth that? Vegas did pay that 1.5 years ago then 1 year ago literally dumped him as a cap dump. I don't think he regained that much of his value in a good but not spectacular year


Jt Miller was traded for a 1st, 3rd and an AHLer. Thats all I'm saying.
Aug. 16, 2019 at 3:45 p.m.
#22
Avatar of the user
Joined: Mar. 2016
Posts: 49
Likes: 4
Quoting: F50marco
Im totally lost here man. The caphit isn't actually 16M a year, its simply the compensation factor that is determining the picks. (11.6mx7years)/5=16.24M If this equation equals a number higher than 10.5M the compensation is four 1st round picks.


Do you have a source? I thought it was both for caphit and compensation.

From what I found just now, I am leaning towards what you are saying...but it's unclear to me...

The spirit of the lower of 5/7 rule is to give an additional signing advantage to the team that holds the rfa's rights.

If it's not applied for the actual caphit to an offersheeting team, then the rule gives no additional advantage to the current team for the highest end players (+10.5m contracts). That doesn't make sense to me.
Aug. 17, 2019 at 1:18 p.m.
#23
Thread Starter
Avatar of the user
Joined: May 2015
Posts: 19,614
Likes: 6,752
Quoting: tumbleweed
Do you have a source? I thought it was both for caphit and compensation.

From what I found just now, I am leaning towards what you are saying...but it's unclear to me...

The spirit of the lower of 5/7 rule is to give an additional signing advantage to the team that holds the rfa's rights.

If it's not applied for the actual caphit to an offersheeting team, then the rule gives no additional advantage to the current team for the highest end players (+10.5m contracts). That doesn't make sense to me.


Umm Im still a little lost as to what it is you asking me?

The rules are pretty simple and are listed on this site......

https://www.capfriendly.com/offer-sheet-calculator

I don't understand the premise of this comment what so ever:

Quoting: tumbleweed
if it's truly a offer sheet for marner - than the caphit is $16M/year. to get the 11.6, it would actually have to be a trade.
 
Reply
To create a post please Login or Register
Question:
Options:
Add Option
Submit Poll