Offer sheet fun to end the summer

Forums/Armchair-GM

Page 1 of 1

Created by: Radu47

Team: 2021-22 New Jersey Devils

Initial Creation Date: Aug. 30, 2021

Published: Aug. 30, 2021

Salary Cap Mode: Basic

Description

Overpaying Quinn Hughes with a Marner contract

Marody is a PPG AHLer so far from 21 to 24

He's an NHLer

Worst case scenario he can he buried for 400k

Patrick LTIR worst case scenario

Free Agent Signings

RFA	YEARS	CAP HIT
Patrick, Nolan	7	$2,936,237
Hughes, Quinn	7	$10,000,000
Marody, Cooper	7	$1,468,117
Sorokin, Ilya	1	$3,500,000

UFA	YEARS	CAP HIT
Schneider, Cory	1	$750,000
Green, Luke	1	$750,000
Bracco, Jeremy	1	$750,000

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

PLAYER	AAV	COMPENSATION
Patrick, Nolan	$4,110,732	2022 2nd round pick
Hughes, Quinn	$14,000,000	2022 1st round pick 2023 1st round pick 2024 1st round pick 2025 1st round pick
Marody, Cooper	$2,055,364	2022 3rd round pick

Trades

NJD

Hickey, Thomas
Sorokin, Ilya [RFA Rights]

NYI

Buyouts

Cory Schneider: $2,000,000

Retained Salary Transactions

Will Butcher: $910,569 (24.39%)

Recapture Fees

Ilya Kovalchuk: $250,000

Draft	Round 1	Round 2	Round 3	Round 4	Round 5	Round 6	Round 7
2022
2023
2024

ROSTER

LONG-TERM OUTLOOK

EMBED

TEXT-EMBED

ROSTER SIZE	SALARY CAP	CAP HIT	OVERAGES	BONUSES	CAP SPACE
22	$81,500,000	$81,436,589	$0	$3,250,000	$63,411

Left Wing	Centre	Right Wing
Tatar, Tomas $4,500,000$4,500,000 LW, RW UFA - 2	Hughes, Jack $925,000$925,000 ($2,850,000$3M) C UFA - 1	Bratt, Jesper $2,750,000$2,750,000 RW, LW UFA - 1
Zacha, Pavel $2,250,000$2,250,000 C, LW UFA - 1	Hischier, Nico $7,250,000$7,250,000 C UFA - 6	Patrick, Nolan $2,936,237$2,936,237 C, RW UFA - 2
Johnsson, Andreas $3,400,000$3,400,000 LW, RW UFA - 2	Kuokkanen, Janne $1,825,000$1,825,000 LW, C UFA - 2	Sharangovich, Yegor $2,000,000$2,000,000 C, LW, RW UFA - 2
Boqvist, Jesper $925,000$925,000 C, LW RFA - 1		Marody, Cooper $1,468,117$1,468,117 C, RW UFA - 1
	McLeod, Michael $975,000$975,000 C RFA - 2

Left Defense	Right Defense	Goaltender
Hughes, Quinn $10,000,000$10,000,000 LD UFA - 6	Hamilton, Dougie $9,000,000$9,000,000 RD NMC UFA - 7	Sorokin, Ilya $3,500,000$3,500,000 G UFA - 3
Smith, Ty $863,333$863,333 ($400,000$400K) LD/RD RFA - 2	Severson, Damon $4,166,666$4,166,666 RD UFA - 2	Bernier, Jonathan $4,125,000$4,125,000 G UFA - 2
Graves, Ryan $3,166,667$3,166,667 LD UFA - 2		Schneider, Cory $750,000$750,000 G UFA - 1
	Subban, P.K. $9,000,000$9,000,000 RD UFA - 1