SalarySwishSalarySwish
Forums/Armchair-GM

Cierreli offer sheet

Created by: Wadejos123
Team: 2020-21 Chicago Blackhawks
Initial Creation Date: Jul. 21, 2020
Published: Jul. 21, 2020
Salary Cap Mode: Basic
Free Agent Signings
RFAYEARSCAP HIT
2$3,500,000
1$1,000,000
3$6,000,000
UFAYEARSCAP HIT
3$6,250,000
CREATEDYEARSCAP HIT
Lafreniere, Alexis
3$925,000
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
Cirelli, Anthony$6,000,000
2021 1st round pick
2021 3rd round pick
Trades
1.
CHI
  1. 2021 3rd round pick (CHI)
MTL
  1. 2020 3rd round pick (CGY)
  2. 2022 5th round pick (CHI)
2.
CHI
  1. Portillo, Erik [Reserve List]
  2. 2021 1st round pick (BUF)
3.
CHI
  1. 2021 1st round pick (CAR)
Buyouts
DraftRound 1Round 2Round 3Round 4Round 5Round 6Round 7
2020
Logo of the CHI
Logo of the PIT
Logo of the CHI
Logo of the CHI
Logo of the CHI
Logo of the CHI
2021
Logo of the BUF
Logo of the CAR
Logo of the CHI
Logo of the CHI
Logo of the CHI
Logo of the CHI
Logo of the CHI
Logo of the MTL
2022
Logo of the CHI
Logo of the CHI
Logo of the CHI
Logo of the CHI
Logo of the CHI
Logo of the CHI
ROSTER SIZESALARY CAPCAP HITOVERAGES TooltipBONUSESCAP SPACE
23$81,500,000$73,137,039$1,090,244$5,982,500$8,362,961
Left WingCentreRight Wing
Logo of the Chicago Blackhawks
$3,500,000$3,500,000
LW, RW
UFA - 2
Logo of the Chicago Blackhawks
$10,500,000$10,500,000
C
NMC
UFA - 3
Logo of the Chicago Blackhawks
$2,625,000$2,625,000
RW
NMC
UFA - 3
Lafreniere, Alexis
$925,000$925,000
$6,000,000$6,000,000
C, LW
UFA - 3
Logo of the Chicago Blackhawks
$6,400,000$6,400,000
LW, RW
UFA - 3
Logo of the Chicago Blackhawks
$925,000$925,000 (Performance Bonus$850,000$850K)
C, LW
UFA - 1
Logo of the Chicago Blackhawks
$925,000$925,000 (Performance Bonus$2,500,000$2M)
C, RW
RFA - 2
Logo of the Chicago Blackhawks
$863,333$863,333 (Performance Bonus$850,000$850K)
RW, LW
RFA - 1
Logo of the Chicago Blackhawks
$725,000$725,000
LW, RW
UFA - 2
Logo of the Chicago Blackhawks
$1,000,000$1,000,000
C
UFA - 1
Logo of the Chicago Blackhawks
$3,900,000$3,900,000
C, RW
UFA - 2
Left DefenseRight DefenseGoaltender
Logo of the Chicago Blackhawks
$5,538,462$5,538,462
LD
NMC
UFA - 3
Logo of the Chicago Blackhawks
$894,167$894,167 (Performance Bonus$850,000$850K)
RD
RFA - 2
$6,250,000$6,250,000
G
UFA - 6
Logo of the Chicago Blackhawks
$3,850,000$3,850,000
RD
UFA - 2
Logo of the Chicago Blackhawks
$925,000$925,000 (Performance Bonus$850,000$850K)
RD
RFA - 3
Logo of the Chicago Blackhawks
$1,000,000$1,000,000
G
UFA - 2
Logo of the Chicago Blackhawks
$4,550,000$4,550,000
LD/RD
UFA - 2
Logo of the Chicago Blackhawks
$6,875,000$6,875,000
RD
NMC
UFA - 4
ScratchesInjured Reserve (IR)Long Term IR (LTIR)
Logo of the Chicago Blackhawks
$1,000,000$1,000,000
RW, C
UFA - 2
Logo of the Chicago Blackhawks
$792,500$792,500 (Performance Bonus$82,500$82K)
LD
RFA - 1
Logo of the Chicago Blackhawks
$1,000,000$1,000,000
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
Jul. 21, 2020 at 4:01 p.m.
#1
Avatar of the user
Joined: Sep. 2019
Posts: 1,640
Likes: 750
Hate to be that guy. But why would he sign of OS of 6 million in a highly taxed state? 6 mil in Illinois gets you about as far as 4.5/4.75 does in Tampa, FL.
Jul. 21, 2020 at 4:04 p.m.
#2
Banned
Avatar of the user
Joined: Jun. 2016
Posts: 33,053
Likes: 8,999
Cirelli isn't signing that cheaply, And Markstrom wants more term.
Jul. 21, 2020 at 4:06 p.m.
#3
Avatar of the user
Joined: May 2016
Posts: 14,492
Likes: 6,118
More realistic than Buffalo or Ottawa, but still probably not going to happen.
Jul. 21, 2020 at 4:10 p.m.
#4
Avatar of the user
Joined: Nov. 2018
Posts: 53
Likes: 8
Quoting: Book_Hockey
Hate to be that guy. But why would he sign of OS of 6 million in a highly taxed state? 6 mil in Illinois gets you about as far as 4.5/4.75 does in Tampa, FL.


Illinois doesnt have a 20-25% state income tax
dzmets and mhockey91 liked this.
Jul. 21, 2020 at 4:11 p.m.
#5
Avatar of the user
Joined: May 2016
Posts: 2,012
Likes: 556
Montreal accepts
OldNYIfan liked this.
Jul. 21, 2020 at 4:20 p.m.
#6
VP, Amateur Scouting
Avatar of the user
Joined: May 2019
Posts: 209
Likes: 27
Quoting: Donny1313
Illinois doesnt have a 20-25% state income tax


Quoting: DiehardRedWingsFan58
Cirelli isn't signing that cheaply, And Markstrom wants more term.

I think its 4.95% income tax, So Cirelli will make 5,703,000
Jul. 21, 2020 at 4:28 p.m.
#7
Avatar of the user
Joined: Sep. 2019
Posts: 1,640
Likes: 750
Quoting: Donny1313
Illinois doesnt have a 20-25% state income tax


Yea that's a brutal call on my part. disregard
Jul. 21, 2020 at 4:37 p.m.
#8
Avatar of the user
Joined: Apr. 2020
Posts: 2,711
Likes: 1,053
Quoting: Donny1313
Illinois doesnt have a 20-25% state income tax


That's right top tax rate in Chicago is 10.25 %. Which equates to 615,000 in state tax paid for 6 million salary agent takes usually 3 - 5%. Let's say 4 that's 240,000. Escrow is 20% next year then between 14 and 18 the next year and then 10 the year after that. Let's say 15% on average. Thats another 900k. Then 37 % federal tax rate is 2,220,000. So the player nets about 2,025,000.00 on 6AAV in Chicago. 4.75 in tampa gets 37% fed tax rate 1,757,500 in fed tax. 15% escrow 712,500 . 4 % for agent 190,000. On 4.75 in Tampa the player nets 2,090,000.00. That is why it is such an advantage for not tax state teams. When considering all factors and the player net income it does work out sometimes between 20- 25% difference in net. Could be worse for Chicago could be California 13.3 percent. There your talking about 25 -30% net difference
gretzkyghosts liked this.
Jul. 21, 2020 at 4:41 p.m.
#9
HutsonNorlinderGuhle
Avatar of the user
Joined: Jul. 2020
Posts: 2,768
Likes: 1,377
Quoting: dzmets
That's right top tax rate in Chicago is 10.25 %. Which equates to 615,000 in state tax paid for 6 million salary agent takes usually 3 - 5%. Let's say 4 that's 240,000. Escrow is 20% next year then between 14 and 18 the next year and then 10 the year after that. Let's say 15% on average. Thats another 900k. Then 37 % federal tax rate is 2,220,000. So the player nets about 2,025,000.00 on 6AAV in Chicago. 4.75 in tampa gets 37% fed tax rate 1,757,500 in fed tax. 15% escrow 712,500 . 4 % for agent 190,000. On 4.75 in Tampa the player nets 2,090,000.00. That is why it is such an advantage for not tax state teams. When considering all factors and the player net income it does work out sometimes between 20- 25% difference in net. Could be worse for Chicago could be California 13.3 percent. There your talking about 25 -30% net difference


wow now we”re just talking politics. I am officially lost
Jul. 21, 2020 at 4:44 p.m.
#10
What in tarnation
Avatar of the user
Joined: Oct. 2017
Posts: 32,709
Likes: 31,449
Quoting: dzmets
That's right top tax rate in Chicago is 10.25 %. Which equates to 615,000 in state tax paid for 6 million salary agent takes usually 3 - 5%. Let's say 4 that's 240,000. Escrow is 20% next year then between 14 and 18 the next year and then 10 the year after that. Let's say 15% on average. Thats another 900k. Then 37 % federal tax rate is 2,220,000. So the player nets about 2,025,000.00 on 6AAV in Chicago. 4.75 in tampa gets 37% fed tax rate 1,757,500 in fed tax. 15% escrow 712,500 . 4 % for agent 190,000. On 4.75 in Tampa the player nets 2,090,000.00. That is why it is such an advantage for not tax state teams. When considering all factors and the player net income it does work out sometimes between 20- 25% difference in net. Could be worse for Chicago could be California 13.3 percent. There your talking about 25 -30% net difference


Huh?
Jul. 21, 2020 at 4:46 p.m.
#11
Avatar of the user
Joined: Apr. 2020
Posts: 2,711
Likes: 1,053
Quoting: HabsFan9
wow now we”re just talking politics. I am officially lost


It is the reason that Canadian Teams and high tax area American teams are at a disadvantage when trying to sign players. If the player is looking maximize the dollars they earn the teams in no tax states can essentially pay less out of pocket, have a lower cap hit and still give the player more money then other markets.
gretzkyghosts liked this.
Jul. 21, 2020 at 4:48 p.m.
#12
Avatar of the user
Joined: Apr. 2020
Posts: 2,711
Likes: 1,053
Quoting: justaBoss
Huh?


Bottom line the player takes home more money on a 4.75 million dollar contract in Tampa then he does on a 6 million dollar contract in chicago.
gretzkyghosts liked this.
Jul. 21, 2020 at 4:49 p.m.
#13
What in tarnation
Avatar of the user
Joined: Oct. 2017
Posts: 32,709
Likes: 31,449
Quoting: dzmets
Bottom line the player takes home more money on a 4.75 million dollar contract in Tampa then he does on a 6 million dollar contract in chicago.


Yeah that was clear from the get-go.
Jul. 21, 2020 at 4:54 p.m.
#14
Avatar of the user
Joined: Apr. 2020
Posts: 2,711
Likes: 1,053
Quoting: justaBoss
Yeah that was clear from the get-go.


I was just showing the math. Alot of people just figure the state tax rate and assume that is the net difference in net pay.
gretzkyghosts liked this.
Jul. 21, 2020 at 4:57 p.m.
#15
What in tarnation
Avatar of the user
Joined: Oct. 2017
Posts: 32,709
Likes: 31,449
Quoting: dzmets
I was just showing the math. Alot of people just figure the state tax rate and assume that is the net difference in net pay.


Yeah. No point signing an offer sheet. TB's one of the best team in more ways than one. Contending team and good value contracts
Jul. 21, 2020 at 5:07 p.m.
#16
Avatar of the user
Joined: Apr. 2020
Posts: 2,711
Likes: 1,053
Quoting: justaBoss
Yeah. No point signing an offer sheet. TB's one of the best team in more ways than one. Contending team and good value contracts


I can still see him signing one. I would not be shocked to see Tampa give him a max offer of 3 years and about 4 million. I could see lots of other teams offering him 6.5 -7 on a 5 year deal. He would net a substantial amount more on that contract and it walks him right to UFA on his next contract. Same with Sergachev but they only need to offer him a 4 year deal to get him to UFA.
gretzkyghosts liked this.
Jul. 21, 2020 at 5:09 p.m.
#17
What in tarnation
Avatar of the user
Joined: Oct. 2017
Posts: 32,709
Likes: 31,449
Quoting: dzmets
I can still see him signing one. I would not be shocked to see Tampa give him a max offer of 3 years and about 4 million. I could see lots of other teams offering him 6.5 -7 on a 5 year deal. He would net a substantial amount more on that contract and it walks him right to UFA on his next contract. Same with Sergachev but they only need to offer him a 4 year deal to get him to UFA.


I do believe that they're looking to sign both Cirelli and Serg to those 4x3 deals, yes. It'd very much follow the way TB has previously dealt with their youngsters.

I don't see any way teams being able to give out during these tight cap times bigger contracts for Cirelli than TB gave for Point...
Jul. 21, 2020 at 5:15 p.m.
#18
Shibbal18
Avatar of the user
Joined: Jan. 2016
Posts: 25,192
Likes: 9,012
Quoting: Book_Hockey
Hate to be that guy. But why would he sign of OS of 6 million in a highly taxed state? 6 mil in Illinois gets you about as far as 4.5/4.75 does in Tampa, FL.


Cost of living maybe more expensive but income tax is not far off, I was suprised
https://www.capfriendly.com/income-tax-calculator/6000000/blackhawks
Wadejos123 liked this.
Jul. 21, 2020 at 5:20 p.m.
#19
Avatar of the user
Joined: Feb. 2020
Posts: 2,101
Likes: 1,994
Quoting: dzmets
I was just showing the math. Alot of people just figure the state tax rate and assume that is the net difference in net pay.


It’s not as clear cut as you made it. The tax amount depends on where games are played. Yes you get a benefit from FL, but it’s not all like your saying
Jul. 21, 2020 at 5:22 p.m.
#20
Avatar of the user
Joined: Jun. 2020
Posts: 9,205
Likes: 2,955
Saad for a 1st, nope
Jul. 21, 2020 at 5:23 p.m.
#21
Avatar of the user
Joined: Jul. 2019
Posts: 640
Likes: 162
If Cierreli were to sign for $6 M (doubtful), just where does the Hawks find the cap space?
Jul. 21, 2020 at 5:27 p.m.
#22
Shibbal18
Avatar of the user
Joined: Jan. 2016
Posts: 25,192
Likes: 9,012
Quoting: Mark_Kelley
I think its 4.95% income tax, So Cirelli will make 5,703,000


Quoting: dzmets
That's right top tax rate in Chicago is 10.25 %. Which equates to 615,000 in state tax paid for 6 million salary agent takes usually 3 - 5%. Let's say 4 that's 240,000. Escrow is 20% next year then between 14 and 18 the next year and then 10 the year after that. Let's say 15% on average. Thats another 900k. Then 37 % federal tax rate is 2,220,000. So the player nets about 2,025,000.00 on 6AAV in Chicago. 4.75 in tampa gets 37% fed tax rate 1,757,500 in fed tax. 15% escrow 712,500 . 4 % for agent 190,000. On 4.75 in Tampa the player nets 2,090,000.00. That is why it is such an advantage for not tax state teams. When considering all factors and the player net income it does work out sometimes between 20- 25% difference in net. Could be worse for Chicago could be California 13.3 percent. There your talking about 25 -30% net difference

https://www.capfriendly.com/income-tax-calculator/6000000/blackhawks
dzmets liked this.
Jul. 21, 2020 at 5:28 p.m.
#23
Shibbal18
Avatar of the user
Joined: Jan. 2016
Posts: 25,192
Likes: 9,012
Quoting: HabsFan9
wow now we”re just talking politics. I am officially lost


bottom line, Taxation is theft
Book_Hockey liked this.
Jul. 21, 2020 at 5:56 p.m.
#24
Avatar of the user
Joined: Nov. 2018
Posts: 53
Likes: 8
xx
Jul. 21, 2020 at 5:58 p.m.
#25
Avatar of the user
Joined: Nov. 2018
Posts: 53
Likes: 8
Quoting: dzmets
That's right top tax rate in Chicago is 10.25 %. Which equates to 615,000 in state tax paid for 6 million salary agent takes usually 3 - 5%. Let's say 4 that's 240,000. Escrow is 20% next year then between 14 and 18 the next year and then 10 the year after that. Let's say 15% on average. Thats another 900k. Then 37 % federal tax rate is 2,220,000. So the player nets about 2,025,000.00 on 6AAV in Chicago. 4.75 in tampa gets 37% fed tax rate 1,757,500 in fed tax. 15% escrow 712,500 . 4 % for agent 190,000. On 4.75 in Tampa the player nets 2,090,000.00. That is why it is such an advantage for not tax state teams. When considering all factors and the player net income it does work out sometimes between 20- 25% difference in net. Could be worse for Chicago could be California 13.3 percent. There your talking about 25 -30% net difference


That 10.25% tax rate is assuming they live in chicago, which many athletes in illinois live in the suburbs. IL also has a flat rate at 4.95%. Agents taking money is a moot point because they are going to take that same 3-5% anywhere the player is, not only chicago. Again escrow is taken no matter where the player plays so it is a moot point again. The federal tax rate doesnt change depending on state, so again it is a moot point. While FL doesnt have income tax (which is incredibly nice), you cant assume all the extra "expenses" just fall on the player playing in chicago and not in FL. We can both agree though that CA screws the players
 
Reply
To create a post please Login or Register
Question:
Options:
Add Option
Submit Poll