SalarySwishSalarySwish

Generating Free Value

Created by: LeafsFan
Team: 2017-18 Toronto Maple Leafs
Initial Creation Date: May 28, 2017
Published: May 31, 2017
Salary Cap Mode: Basic
Legend
Left Handed
Original Team
Waivers Exempt
Right Handed
Position
Trade Clause
Max Perf. Bonus
Expiry Status
Term Remaining
Logo of the Edmonton Oilers
Waivers ExemptMcDavid, Connor
$12,500,000 (Performance Bonus$250,000)
C
NMC
UFA - 5
Description
Trade 1:

According to some models a 5m cap burden is worth around a 2nd and a 3rd. Since Lupul is LTIR eligible I thought that just a second would be fair, plus Leafs get a serviceable goalie so its a win win.

Trade 2:

Pittsburgh will be a rare team that has absolutely not value in the future and are all in next year. They trade away a fair package for a 50pt centerman that wins faceoffs and only costs 2m in cap space.

Trade 3:

Had to make room for Kapanen he is simply too good, could see him playing with Matthews and Nylander potentially. Komarov has great defensive analytics which will be helpful with all the youth in Arizona.

Trade 4:

Florida trades away Pysyk for a goalscoring prospect who has an edge (he's ranked as the second best Leafs prospect in most rankings behind Kapanen) and a second.

Trade 5:

Leafs protect JVR, Kadri, Brown, Martin, Rielly, Pysyk, Gardiner, and Carrick (Andersen obviously). They choose Leivo in my scenario.

Signings:
Joe decides to leave SJ and go back to hometown, its possible but maybe not likely, although Leafs can offer him more than a year which he is looking for.

Boyle, we really need him back and we pay to keep him.
Free Agent Signings
RFAYEARSCAP HIT
2$1,050,000
2$750,000
1$675,000
1$675,000
1$675,000
6$2,000,000
5$2,800,000
UFAYEARSCAP HIT
2$2,500,000
Brooks, Adam
3$680,000
Raddysh, Darren
3$925,000
2$6,000,000
Trades
1.
TOR
  1. Lehtonen, Kari
  2. 2017 2nd round pick (DAL)
2.
TOR
  1. 2017 1st round pick (PIT)
Additional Details:
Rights to Filip Gustavsson
PIT
  1. Bozak, Tyler ($2,100,000 retained)
3.
TOR
  1. 2017 2nd round pick (ARI)
4.
TOR
    Rights to Mark Pysyk
    FLA
    1. Leipsic, Brendan
    2. 2017 2nd round pick (OTT)
    5.
    Buyouts
    Retained Salary Transactions
    Buried
    DraftRound 1Round 2Round 3Round 4Round 5Round 6Round 7
    2017
    Logo of the TOR
    Logo of the PIT
    Logo of the DAL
    Logo of the ARI
    Logo of the TOR
    Logo of the PIT
    Logo of the TOR
    Logo of the TOR
    Logo of the TOR
    2018
    Logo of the TOR
    Logo of the TOR
    Logo of the SJS
    Logo of the SJS
    Logo of the TOR
    Logo of the TOR
    Logo of the TOR
    Logo of the ARI
    Logo of the TOR
    Logo of the ANA
    2019
    Logo of the TOR
    Logo of the TOR
    Logo of the TOR
    Logo of the TOR
    Logo of the TOR
    Logo of the TOR
    Logo of the TOR
    ROSTER SIZESALARY CAPCAP HITOVERAGES TooltipBONUSESCAP SPACE
    23$76,000,000$71,268,332$5,370,000$5,025,000$4,731,668
    Left WingCentreRight Wing
    $1,050,000$1,050,000
    RW, LW
    UFA - 4
    $925,000$925,000 (Performance Bonus$2,850,000$3M)
    C
    UFA - 2
    $894,167$894,167 (Performance Bonus$850,000$850K)
    RW
    UFA - 2
    $4,250,000$4,250,000
    LW, RW
    M-NTC
    UFA - 1
    $6,000,000$6,000,000
    C, LW
    UFA - 1
    $894,167$894,167 (Performance Bonus$850,000$850K)
    RW
    UFA - 1
    $863,333$863,333
    RW
    UFA - 2
    $4,500,000$4,500,000
    C
    UFA - 5
    $2,000,000$2,000,000
    RW, LW
    UFA - 3
    $2,500,000$2,500,000
    LW, C
    UFA - 2
    $2,500,000$2,500,000
    LW, RW
    UFA - 3
    $2,000,000$2,000,000
    C, RW
    UFA - 1
    $736,666$736,666 (Performance Bonus$125,000$125K)
    RW
    UFA - 1
    $863,333$863,333 (Performance Bonus$350,000$350K)
    LW
    UFA - 1
    Left DefenseRight DefenseGoaltender
    $5,000,000$5,000,000
    LD
    UFA - 5
    $2,800,000$2,800,000
    RD
    UFA - 3
    $5,000,000$5,000,000
    G
    M-NTC
    UFA - 4
    $4,050,000$4,050,000
    LD
    UFA - 2
    $4,500,000$4,500,000
    RD
    UFA - 7
    $5,900,000$5,900,000
    G
    M-NTC
    UFA - 1
    $863,333$863,333
    LD/RD
    UFA - 3
    $750,000$750,000
    RD
    UFA - 1
    $1,450,000$1,450,000
    RD
    UFA - 1
    ScratchesInjured Reserve (IR)Long Term IR (LTIR)
    $5,300,000$5,300,000
    RW
    M-NTC, NMC
    UFA - 3

    Embed Code

    • To display this team on another website or blog, add this iFrame to the appropriate page
    • Customize the height attribute in the iFrame code below to fit your website appropriately. Minimum recommended: 400px.

    Text-Embed

    Click to Highlight

    Top Comments

    May 31, 2017 at 3:34 p.m.
    #1
    VegasGMV2.LeafsGMV1
    Avatar of the user
    Joined: Jan. 2017
    Posts: 1,918
    Likes: 177
    Some good ideas...I doubt Brown signs for six years at two.
    May 31, 2017 at 3:38 p.m.
    #2
    Avatar of the user
    Joined: Apr. 2017
    Posts: 274
    Likes: 24
    Tempting.....
    May 31, 2017 at 3:49 p.m.
    #3
    Avatar of the user
    Joined: Nov. 2015
    Posts: 1,565
    Likes: 89
    Quoting: Jdp
    Some good ideas...I doubt Brown signs for six years at two.


    Probably, more of me dreaming he signs a Jarnkrok contract but regardless doesn't affect this AGM too much
    See All