Cash Flex

Created by: WorstTradesPossible

Team: 2020-21 Toronto Maple Leafs

Initial Creation Date: Aug. 21, 2020

Published: Aug. 22, 2020

Salary Cap Mode: Basic

Legend

Left Handed

Original Team

Waivers Exempt

Right Handed

Position

Trade Clause

Max Perf. Bonus

Expiry Status

Term Remaining

McDavid, Connor

$12,500,000 ( Performance Bonus

$250,000)

NMC

UFA - 5

Description

The basic idea here is to build a real D group, give Dubas a chance to restock the cupboards, and take advantage of MLSE’s bankroll with the LTIR’s. I’m not sure if any of this works IRL, specifically the ANA trade. They have their own cap issues.
This was probably my 5th attempt at trying to squeeze this team under the cap. Pridham would have his work cut out.
If you think the trade value is off (more than likely) then say how you’d balance it.
Also, there’s 7 D dressed on the assumption Sandin and Lehtonen are rotational.

Free Agent Signings

RFA		YEARS	CAP HIT
Mikheyev, Ilya		1	$1,500,000

UFA	YEARS	CAP HIT
Clifford, Kyle	1	$1,500,000
Gudas, Radko	2	$3,700,000
Thornton, Joe	1	$1,000,000
Spezza, Jason	1	$1,000,000

Trades

TOR

Zetterberg, Henrik
2020 3rd round pick (SJS)

DET

Dermott, Travis [RFA Rights]

TOR

Gáborík, Marián
2020 2nd round pick (CBJ)

OTT

Johnsson, Andreas

TOR

Kesler, Ryan
Manson, Josh
2020 3rd round pick (ANA)

ANA

Nylander, William

TOR

2021 3rd round pick (TOR)

LAK

2021 2nd round pick (TOR)

Additional Details:

.
Condition on Clifford re-signing.

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

EMBED

TEXT-EMBED

ROSTER SIZE	SALARY CAP	CAP HIT	OVERAGES	BONUSES	CAP SPACE
23	$81,500,000	$79,234,084	$0	$0	$2,265,916

Left Wing	Centre	Right Wing
Hyman, Zach $2,250,000$2,250,000 RW, LW M-NTC UFA - 1	Matthews, Auston $11,640,250$11,640,250 C UFA - 4	Marner, Mitchell $10,903,000$10,903,000 RW UFA - 5
Kerfoot, Alexander $3,500,000$3,500,000 LW, C, RW UFA - 3	Tavares, John $11,000,000$11,000,000 C, LW NMC UFA - 5	Kapanen, Kasperi $3,200,000$3,200,000 RW UFA - 2
	Thornton, Joe $1,000,000$1,000,000 C, LW UFA - 1	Mikheyev, Ilya $1,500,000$1,500,000 LW, RW UFA - 2
Robertson, Nicholas $821,667$821,667 LW, RW RFA - 4		Barabanov, Alexander $925,000$925,000 RW, LW UFA - 1
Clifford, Kyle $1,500,000$1,500,000 LW UFA - 2	Spezza, Jason $1,000,000$1,000,000 C, RW UFA - 1

Left Defense	Right Defense	Goaltender
Rielly, Morgan $5,000,000$5,000,000 LD M-NTC UFA - 2	Manson, Josh $2,050,000$2,050,000 RD M-NTC UFA - 2	Andersen, Frederik $5,000,000$5,000,000 G M-NTC UFA - 1
Muzzin, Jake $5,625,000$5,625,000 LD NMC UFA - 4	Gudas, Radko $3,700,000$3,700,000 RD UFA - 3	Campbell, Jack $1,650,000$1,650,000 G UFA - 2
Sandin, Rasmus $894,167$894,167 LD UFA - 2	Holl, Justin $2,000,000$2,000,000 RD M-NTC UFA - 3
Lehtonen, Mikko $925,000$925,000 LD UFA - 1

Scratches	Injured Reserve (IR)	Long Term IR (LTIR)
Engvall, Pierre $1,250,000$1,250,000 RW, LW UFA - 2		Zetterberg, Henrik $6,083,333$6,083,333 C UFA - 1
Marincin, Martin $700,000$700,000 LD UFA - 1		Gáborík, Marián $4,875,000$4,875,000 RW UFA - 1
		Kesler, Ryan $6,875,000$6,875,000 C, RW NMC UFA - 2