Leafs 2020-21 From Within Scenario - CapFriendly - NHL Salary Caps

Leafs 2020-21 From Within Scenario

Free Agent Signings

RFA		YEARS	CAP HIT
Mikheyev, Ilya		1	$1,500,000
Gauthier, Frédérik		1	$700,000
Malgin, Denis		1	$787,500
Dermott, Travis		2	$2,300,000

UFA		YEARS	CAP HIT
Spezza, Jason		1	$800,000
Clifford, Kyle		2	$1,800,000

Buyouts

Mikhail Grabovski: $0

Retained Salary Transactions

Phil Kessel: $1,200,000 (15%)

Draft	Round 1	Round 2	Round 3	Round 4	Round 5	Round 6	Round 7
2020
2021
2022

ROSTER

LONG-TERM OUTLOOK

TRADES + SIGNINGS

ROSTER SIZE	SALARY CAP	CAP HIT	OVERAGES	BONUSES	CAP SPACE
22	$85,000,000	$84,188,116	$0	$400,000	$811,884

Left Wing	Centre	Right Wing
Johnsson, Andreas $3,400,000$3,400,000 LW, RW UFA - 3	Matthews, Auston $11,640,250$11,640,250 C UFA - 4	Marner, Mitchell $10,903,000$10,903,000 RW UFA - 5
Hyman, Zach $2,250,000$2,250,000 RW, LW M-NTC UFA - 1	Tavares, John $11,000,000$11,000,000 C, LW NMC UFA - 5	Nylander, William $6,962,366$6,962,366 RW UFA - 4
Mikheyev, Ilya $1,500,000$1,500,000 LW, RW UFA - 2	Kerfoot, Alexander $3,500,000$3,500,000 LW, RW UFA - 3	Kapanen, Kasperi $3,200,000$3,200,000 RW UFA - 2
Clifford, Kyle $1,800,000$1,800,000 LW UFA - 2	Spezza, Jason $800,000$800,000 C, RW UFA - 1	Engvall, Pierre $1,250,000$1,250,000 RW, LW UFA - 2
	Gauthier, Frédérik $700,000$700,000 C UFA - 1

Left Defense	Right Defense	Goaltender
Muzzin, Jake $5,625,000$5,625,000 LD NMC UFA - 4	Holl, Justin $2,000,000$2,000,000 RD M-NTC UFA - 3	Andersen, Frederik $5,000,000$5,000,000 G M-NTC UFA - 1
Rielly, Morgan $5,000,000$5,000,000 LD M-NTC UFA - 2	Dermott, Travis $2,300,000$2,300,000 LD/RD UFA - 1	Campbell, Jack $1,650,000$1,650,000 G UFA - 2
Sandin, Rasmus $894,167$894,167 LD RFA - 2	Liljegren, Timothy $863,333$863,333 ($400,000$400K) RD RFA - 2
Rosén, Calle $750,000$750,000 LD UFA - 1