SalarySwishSalarySwish
Forums/Armchair-GM

Opening night 27-28

Créé par: Tintin
Équipe: 2024-25 Devils du New Jersey
Date de création initiale: 12 juin 2022
Publié: 12 juin 2022
Mode - plafond salarial: Basique
Description
This here is the Devils opening night for the 27-28 season.

The point is to explore how Devils with the acquisition of DeBrincat can manage the cap and stay competitive. @Erkadurk347 asked that question here: https://www.capfriendly.com/forums/thread/595551

I did this exercise in a spreadsheet going from 22-23 up until 27-28.
Will write out the measures I used for how I navigated the cap year by year in the trades below.

The upper cap limits (and team cap hit) I assumed by season:
22-23: 82.5m (82.35m)
23-24: 83.5m (81.95m)
24-25: 85m (83.04m)
25-26: 87m (85.39m)
26-27: 89.5m (89.49m(!) )
27-28: 92.5m (92.46m)

Agm salary cap set to 92.75m as I cannot eliminate Kovalchuk's recapture directly.

Note that this is a VERY IMPERFECT (but fun) exercise given that I project contracts, lineups, prospect development and draft outcomes over the course of 5-6 years.

There's no consideration into what type of returns the Devils get for any of the trades I make, that'd be too difficult and hypothetical to figure out. Though I suppose it'd be mostly future mid rd picks, some rentals to cover injuries as they occur or payment to team taking on the cap or rights of that player.
This is mainly a cap exercise after all.

I drafted Cooley (#2), Firkus (#37) and Sykora (#69 (nice)) and Warren (#101) in the 2022 draft.
All their ELCs slide until the 24-25 season, I took this liberty as Cooley's extension would've made the cap crunch unbearable if it only slid till 23-24.
Signatures de joueurs autonomes
RFAANSCAP HIT
89 500 000 $
64 166 666 $
43 166 667 $
55 000 000 $
16 750 000 $
14 166 666 $
13 500 000 $
15 250 000 $
13 500 000 $
14 166 666 $
11 500 000 $
13 500 000 $
UFAANSCAP HIT
75 250 000 $
CRÉÉANSCAP HIT
Hischier, Nico
87 750 000 $
Gritsyuk, Arseni
14 166 666 $
Stillman, Chase
1825 000 $
Salminen, Samu
1825 000 $
Cooley, Logan
87 000 000 $
Sykora, Adam
11 125 000 $
Firkus, Jagger
11 825 000 $
Hughes, Luke
87 000 000 $
Mukhammadulin, Shakir
12 250 000 $
Viln, Topias
11 125 000 $
Edwards, Ethan
11 125 000 $
Warren, Noah
1825 000 $
Transactions
1.
NJD
  1. Vanecek, Vitek [Droits de RFA]
Détails additionnels:
Summer 2022.
Signed Vanecek to 4 x 3 166 667.
WSH
  1. Choix de 3e ronde en 2022 (NJD)
  2. Choix de 3e ronde en 2023 (NJD)
Détails additionnels:
+ Tatar (1 650 000 retained)
2.
NJD
  1. Hague, Nicolas [Droits de RFA]
Détails additionnels:
+ Dadonov
Summer 2022.
Hague signs 6 x 4 166 666
VGK
  1. Okhotiuk, Nikita [Droits de RFA]
  2. Zacha, Pavel [Droits de RFA]
  3. Choix de 2e ronde en 2024 (NJD)
Détails additionnels:
(+cap relief)
3.
NJD
  1. DeBrincat, Alex [Droits de RFA]
Détails additionnels:
Summer 2022.
CHI
  1. Holtz, Alexander
  2. Choix de 1e ronde en 2023 (NJD)
Détails additionnels:
23 conditional 2nd, becomes 2023 1st if Devils make the playoffs. (spoiler alert: Devils made the playoffs and WON THEIR 4TH CHAMPIONSHIP BABY)

Anyway, this is nothing if not fair for Cat.
Hawks fans dont @ me...
4.
NJD
CHI
  1. Hischier, Nico
Détails additionnels:
Hischier removed to nullify his cap.
Creating a new Hischier with his new contract manually.
5.
NJD
    Walk as UFA after 22-23.
    CHI
    1. Wood, Miles
    Détails additionnels:
    + Johnsson
    + Graves
    + Dadonov
    6.
    NJD
    CHI
      Walsh traded after 22-23.
      No space for him on the roster going forward.
      7.
      NJD
        Traded after 23-24
        CHI
          Blackwood
          Bahl
          Boqvist
          Kuokkanen
          8.
          NJD
            Traded after 24-25
            CHI
              Ty Smith
              9.
              NJD
                Walk as UFA after 25-26.
                CHI
                1. Vanecek, Vitek
                Détails additionnels:
                + McLeod
                + Thompson
                + Bastian
                10.
                NJD
                  Trade after 26-27.
                  CHI
                  1. Hague, Nicolas
                  2. Hamilton, Dougie
                  Détails additionnels:
                  Hague's got one more year at 4.17 m and shouldn't be too hard to trade I imagine.
                  He has to be moved in order to remain cap compliant (92.5m).

                  However Hamilton is the big one.
                  Last year of 9m contract with 10 team trade list.
                  Could be very difficult to move his cap, a major sweetener may be required here.
                  Frais appliqués
                  Repêchage1e ronde2e ronde3e ronde4e ronde5e ronde6e ronde7e ronde
                  2022
                  Logo de NJD
                  Logo de NJD
                  Logo de NJD
                  Logo de EDM
                  Logo de NYI
                  Logo de CBJ
                  Logo de NJD
                  Logo de NJD
                  2023
                  Logo de NJD
                  Logo de NJD
                  Logo de NJD
                  Logo de NJD
                  Logo de NJD
                  2024
                  Logo de NJD
                  Logo de NJD
                  Logo de NJD
                  Logo de NJD
                  Logo de NJD
                  Logo de NJD
                  TAILLE DE LA FORMATIONPLAFOND SALARIALCAP HITEXCÉDENTS Info-bulleBONISESPACE SOUS LE PLAFOND SALARIAL
                  2392 750 000 $92 674 998 $0 $0 $75 002 $
                  Ailier gaucheCentreAilier droit
                  9 500 000 $9 500 000 $
                  AG, AD
                  UFA - 3
                  Logo de Devils du New Jersey
                  8 000 000 $8 000 000 $
                  C
                  UFA - 6
                  Logo de Devils du New Jersey
                  5 250 000 $5 250 000 $
                  AD, C
                  RFA
                  Logo de Devils du New Jersey
                  4 166 666 $4 166 666 $
                  C, AG, AD
                  UFA - 1
                  Hischier, Nico
                  7 750 000 $7 750 000 $
                  Logo de Devils du New Jersey
                  6 750 000 $6 750 000 $
                  AD, AG
                  UFA - 7
                  Gritsyuk, Arseni
                  4 166 666 $4 166 666 $
                  Logo de Devils du New Jersey
                  3 500 000 $3 500 000 $
                  AD
                  RFA - 1
                  Logo de Devils du New Jersey
                  3 500 000 $3 500 000 $
                  AG
                  RFA
                  Cooley, Logan
                  7 000 000 $7 000 000 $
                  Sykora, Adam
                  1 125 000 $1 125 000 $
                  Firkus, Jagger
                  1 825 000 $1 825 000 $
                  Défenseur gaucherDéfenseur droitierGardien de but
                  Logo de Devils du New Jersey
                  4 166 666 $4 166 666 $
                  DG
                  UFA - 4
                  Hughes, Luke
                  7 000 000 $7 000 000 $
                  Mukhammadulin, Shakir
                  2 250 000 $2 250 000 $
                  Logo de Devils du New Jersey
                  5 250 000 $5 250 000 $
                  DD
                  UFA - 7
                  Logo de Devils du New Jersey
                  5 000 000 $5 000 000 $
                  G
                  RFA
                  Edwards, Ethan
                  1 125 000 $1 125 000 $
                  Viln, Topias
                  1 125 000 $1 125 000 $
                  Logo de Devils du New Jersey
                  1 500 000 $1 500 000 $
                  G
                  RFA
                  Laissés de côtéListe des blessés (IR)Liste des blessés à long terme (LTIR)
                  Stillman, Chase
                  825 000 $825 000 $
                  Salminen, Samu
                  825 000 $825 000 $
                  Warren, Noah
                  825 000 $825 000 $

                  Code d'intégration

                  • Pour afficher cette équipe sur un autre site Web ou blog, ajoutez ce iFrame à la page appropriée
                  • Personnalisez les dimensions dans le code IFrame ci-dessous pour adapter votre site de manière appropriée. Minimum recommandé: 400px.

                  Texte intégré

                  Cliquer pour surligner
                  12 juin 2022 à 15 h 37
                  #1
                  me wan da poonani
                  Avatar de l'utilisateur
                  Rejoint: sept. 2020
                  Messages: 4,857
                  Mentions "j'aime": 4,243
                  12 juin 2022 à 15 h 43
                  #2
                  Avatar de l'utilisateur
                  Rejoint: mai 2017
                  Messages: 8,185
                  Mentions "j'aime": 4,793
                  You won't be getting cat without giving 2nd OA, but nice try
                  TCS2020 et Garak a aimé ceci.
                  12 juin 2022 à 16 h 5
                  #3
                  Avatar de l'utilisateur
                  Rejoint: sept. 2020
                  Messages: 801
                  Mentions "j'aime": 251
                  Quoting: Tintin
                  Erkadurk347


                  It’s a great team and all, but I hate to break it to ya but the cap went up one mil for the past couple of years. It is due to Covid but the cap was rumored to go up by about 2-3 mil each year. If there was no Covid, this makes sense. But we’d be lucky to have it at 87 mil by this year. Also there is no playoff grit on this team. Lots of skill, but this team will get absolutely bullied in the playoffs
                  12 juin 2022 à 17 h 15
                  #4
                  Speak of the Devil
                  Avatar de l'utilisateur
                  Rejoint: nov. 2017
                  Messages: 23,925
                  Mentions "j'aime": 26,426
                  Who needs Alex DeBrincat when we have Jagger Firkus
                  13 juin 2022 à 11 h 34
                  #5
                  Démarrer sujet
                  me wan da poonani
                  Avatar de l'utilisateur
                  Rejoint: sept. 2020
                  Messages: 4,857
                  Mentions "j'aime": 4,243
                  Quoting: Devil
                  Who needs Alex DeBrincat when we have Jagger Firkus


                  Your pfp should be illegal
                  13 juin 2022 à 17 h 56
                  #6
                  Speak of the Devil
                  Avatar de l'utilisateur
                  Rejoint: nov. 2017
                  Messages: 23,925
                  Mentions "j'aime": 26,426
                  Quoting: Tintin
                  Your pfp should be illegal


                  Geertsen supremacy
                   
                  Répondre
                  To create a post please Login or S'inscrire
                  Question:
                  Options:
                  Ajouter une option
                  Soumettre le sondage