Check my math?? 17/18

Created by: Britishbulldog

Team: 2017-18 Toronto Maple Leafs

Initial Creation Date: May 2, 2017

Published: May 2, 2017

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

Ignore the trades and signings for a moment...I was trying to stick to the Shannyplan by getting younger with no radical trades. I was also trying to get a defense corps that knew Babcock's system while drafting/developing young dmen. I stopped when I noticed the CAP space.

I was surprised to only have $2,320,833 in CAP space with a $73,000,000 CAP so I added up the salaries and got $46,656,834.

I than added the buyouts for Gleason and Cowen with the retained transactions of Kessel, JVR and Bozak and got $53, 910,167 leaving over $19,000,000 in CAP space for this season and next season bonuses as well as room for new contracts for the young players.

Am I missing something or is the site adding it up wrong?

Free Agent Signings

RFA	YEARS	CAP HIT
Zaitsev, Nikita	7	$4,500,000
Brown, Connor	3	$2,500,000
Hyman, Zach	3	$2,000,000

UFA	YEARS	CAP HIT
Hunwick, Matt	1	$1,500,000
Polák, Roman	1	$2,000,000
Smith, Brendan	2	$3,500,000
Smith, Ben	1	$675,000
McElhinney, Curtis	1	$1,000,000

Trades

TOR

VGK

Leivo, Josh

Additional Details:

Expansion Draft

TOR

Jenner, Boone

CBJ

Bozak, Tyler ($2,000,000 retained)
Soshnikov, Nikita

TOR

ANA

Marchenko, Alexey
van Riemsdyk, James ($2,000,000 retained)

Additional Details:

.
Leipsic, Brendan RFA Rights

Buyouts

Tim Gleason: $1,333,333
Jared Cowen: $750,000
Mikhail Grabovski: $0

Retained Salary Transactions

Phil Kessel: $1,200,000 (15%)
Tyler Bozak: $2,000,000 (47.62%)
James van Riemsdyk: $2,000,000 (47.06%)

Buried

Martin Marincin: $225,000 ($1,250,000)

Draft	Round 1	Round 2	Round 3	Round 4	Round 5	Round 6	Round 7
2018
2019
2020

ROSTER

LONG-TERM OUTLOOK

EMBED

TEXT-EMBED

ROSTER SIZE	SALARY CAP	CAP HIT	OVERAGES	BONUSES	CAP SPACE
23	$73,000,000	$65,499,167	$5,370,000	$5,400,000	$7,500,833

Left Wing	Centre	Right Wing
Jenner, Boone $2,900,000$2,900,000 C, LW UFA - 1	Matthews, Auston $925,000$925,000 ($2,850,000$3M) C UFA - 2	Marner, Mitchell $894,167$894,167 ($850,000$850K) RW UFA - 2
Ritchie, Nick $894,167$894,167 ($850,000$850K) LW UFA - 1	Nylander, William $894,167$894,167 ($850,000$850K) RW UFA - 1	Kapanen, Kasperi $863,333$863,333 RW UFA - 2
Komarov, Leo $2,950,000$2,950,000 RW, LW, C UFA - 1	Kadri, Nazem $4,500,000$4,500,000 C UFA - 5	Brown, Connor $2,500,000$2,500,000 RW, LW UFA - 3
Martin, Matt $2,500,000$2,500,000 LW, RW UFA - 3	Fehr, Eric $2,000,000$2,000,000 C, RW UFA - 1	Hyman, Zach $2,000,000$2,000,000 RW, LW UFA - 4
		Smith, Ben $675,000$675,000 RW, C UFA - 1

Left Defense	Right Defense	Goaltender
Rielly, Morgan $5,000,000$5,000,000 LD UFA - 5	Zaitsev, Nikita $4,500,000$4,500,000 RD UFA - 7	Andersen, Frederik $5,000,000$5,000,000 G M-NTC UFA - 4
Gardiner, Jake $4,050,000$4,050,000 LD UFA - 2	Manson, Josh $825,000$825,000 RD UFA - 1
Smith, Brendan $3,500,000$3,500,000 LD/RD, LW UFA - 4	Polák, Roman $2,000,000$2,000,000 RD UFA - 1	McElhinney, Curtis $1,000,000$1,000,000 G UFA - 2
Hunwick, Matt $1,500,000$1,500,000 LD UFA - 3	Carrick, Connor $750,000$750,000 RD UFA - 1

Scratches	Injured Reserve (IR)	Long Term IR (LTIR)
		Lupul, Joffrey $5,250,000$5,250,000 LW, RW M-NTC UFA - 1
		Horton, Nathan $5,300,000$5,300,000 RW M-NTC, NMC UFA - 3

Top Comments

May 2, 2017 at 11:38 a.m.

Doug7004

Joined: Jun. 2015

Posts: 1,363

Likes: 144

Youre LTIR was put in and did not reflect any cap relief! If you want to see that you should take players back in and then put them in LTIR in rookie mode to see full relief! Also check to be sure any players in minors have correct salaries, and there wasn't an overage

May 2, 2017 at 11:56 a.m.

Britishbulldog

C,mon Leafs...Please

Joined: Jun. 2015

Posts: 842

Likes: 331

Quoting: Doug7004

I didn't catch that. So that is an additional $10,550,000 + Marincin at $250,00 buried which brings the total to $64,710,167. Compared to the $70,697,167 it is still $5,969,000 off. I figure the Leafs had bonus overages but I was thinking it was $5,250,00. It is MUCH closer than I was expecting though.

The Leafs are tighter to the CAP next year than I realized. They possibly could go $5 MIL plus in bonuses again and be tight the following year again.

See All

DISPLAY SETTING

BETTING ODDS

LOCALE

ARCHIVE

CBA

CALCULATORS

FANTASY HOCKEY TOOLS

TOOLS

PLAYERS

WESTERN CONFERENCE

EASTERN CONFERENCE

INTERACTIVE FEATURES