SalarySwishSalarySwish

Next Year Leafs Projections

Created by: tmljk22
Team: 2023-24 Toronto Maple Leafs
Initial Creation Date: Feb. 22, 2023
Published: Feb. 22, 2023
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
Will use this as a top down explanation for moves:
1. RFA's will likely all be resigned outside of Mete. Roster has the size to hold everyone and Leafs like what they all bring
2. Samsonov is a tricky one to project. Closest comp I found was Forsbergs contract last year for around 2.75M. Inflated rate accounts for his previous experience as a starter.
3. Bunting could likely fetch more in terms of AAV on the open market but with term I doubt this number moves the needle towards him exploring UFA. Niederreiter and Rakell are my achetypes for the framework of his deal.
4. O'Reilly I'm guessing will continue on his trajectory of fitting well with the team. His number is again hard to compare, but the Kadri is good idea of the potential market if making it to UFA. I think top end in UFA for ROR would be around $6M, so assume a bit of a discount at $5M with really whatever term ROR prefers (assuming under 6 years in which AAV should fall more).
5. Leafs will have to choose between Kampf and Accari especially in regards to the season following's cap sheet. I'm assuming Leafs will love Accari and if that 4th line projects to look as good as it has I'd pencil in ZAR resigning as well. As for AAV, can't see Accari signing for any more than 2M, hes been the same impact of player for years, and production doesn't meet Jarnkrok's.
6. Murray comes with all sorts of questions, I almost guarantee he's not a Leaf come next season. There will be three options when it comes to his contract, hes offloaded for a pick, hes bought-out or he's somehow stashed on LTIR next season until he can be traded. Best guess is he's an LTIR piece but I see a trade for a late round pick being most realistic.
7. Third-line LW is a toss up right now, given how McMann is producing at an AHL level, I'd guess he's a roster lock for next season (or should be), he of course is interchangeable with Robertson, and ZAR can flow in and out if both plan to play. I'm still not sold on Robertson's ability to contribute at the NHL level, so if he's not ready to go, I would hope they try and capitilize on any value he has

Lastly, could be an absolute stretch that Knies can meaningfully contribute on the second line, I would think the alternative would just be to move him down a line and have Jarnkrok move back up. I also think that with the additional cap space projected, the team would look towards acquiring a serviceable defenseman to slot in instead of Timmins (probably rental since the cap situation will get much harder in the year following with Matthews, Nylander, Liljegren, Sandin all likely commanding meaningful pay raises)

Let me know what you think of the contract values and who potential fits on that right side could be.
Free Agent Signings
RFAYEARSCAP HIT
2$1,000,000
2$900,000
2$900,000
2$900,000
2$800,000
2$800,000
2$925,000
2$3,250,000
UFAYEARSCAP HIT
6$4,500,000
4$5,000,000
2$1,850,000
2$950,000
CREATEDYEARSCAP HIT
Knies, Matthew
2$925,000
Trades
TOR
  1. 2023 6th round pick (ARI)
ARI
  1. Murray, Matt
Additional Details:
Arizona can be thought of as a placeholder team, but Murray is in the last year of his deal with a low buyout cost. If a partner cannot be found then Leafs buy him out. Nevertheless, he holds value as a cap floor raiser for a year while also being a useable asset that could likely be flipped for a pick if he gets thrown on LTIR again
DraftRound 1Round 2Round 3Round 4Round 5Round 6Round 7
2023
Logo of the TOR
Logo of the TOR
Logo of the TOR
Logo of the ARI
2024
Logo of the TOR
Logo of the TOR
Logo of the TOR
Logo of the TOR
Logo of the TOR
Logo of the OTT
2025
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
21$83,500,000$79,606,450$0$0$3,893,550

Roster

Left WingCentreRight Wing
Logo of the Toronto Maple Leafs
$4,500,000$4,500,000
LW
UFA - 3
Logo of the Toronto Maple Leafs
$11,640,250$11,640,250
C
NMC
UFA - 1
Logo of the Toronto Maple Leafs
$10,903,000$10,903,000
RW
NMC
UFA - 2
Knies, Matthew
$925,000$925,000
Logo of the Toronto Maple Leafs
$11,000,000$11,000,000
C, LW
NMC
UFA - 2
Logo of the Toronto Maple Leafs
$6,962,366$6,962,366
RW
NMC
UFA - 1
Logo of the Toronto Maple Leafs
$762,500$762,500
RW, LW
UFA - 1
Logo of the Toronto Maple Leafs
$5,000,000$5,000,000
C
UFA - 4
Logo of the Toronto Maple Leafs
$2,100,000$2,100,000
RW, C, LW
M-NTC
UFA - 3
Logo of the Toronto Maple Leafs
$1,000,000$1,000,000
C, LW
RFA - 2
Logo of the Toronto Maple Leafs
$1,850,000$1,850,000
C, RW
UFA - 3
Logo of the Toronto Maple Leafs
$950,000$950,000
LW, RW
UFA - 1
Left DefenseRight DefenseGoaltender
Logo of the Toronto Maple Leafs
$7,500,000$7,500,000
LD
NMC
UFA - 7
Logo of the Toronto Maple Leafs
$5,000,000$5,000,000
LD/RD
M-NTC
UFA - 1
Logo of the Toronto Maple Leafs
$3,250,000$3,250,000
G
UFA - 1
Logo of the Toronto Maple Leafs
$1,400,000$1,400,000
LD
UFA - 1
Logo of the Toronto Maple Leafs
$1,400,000$1,400,000
RD
RFA - 1
Logo of the Toronto Maple Leafs
$766,667$766,667
G
RFA - 2
Logo of the Toronto Maple Leafs
$800,000$800,000
LD
UFA - 1
Logo of the Toronto Maple Leafs
$1,100,000$1,100,000
RD
RFA - 2
ScratchesInjured Reserve (IR)Long Term IR (LTIR)
Logo of the Toronto Maple Leafs
$796,667$796,667
LW, RW
RFA - 1
Logo of the Toronto Maple Leafs
$5,625,000$5,625,000
LD
M-NTC
UFA - 1
Taxi Squad
Logo of the Toronto Maple Leafs
$900,000$900,000 ($0$0$0$0)
RW
RFA - 1
Logo of the Toronto Maple Leafs
$800,000$800,000 ($0$0$0$0)
RD
UFA - 1

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

No comments on this Armchair-GM team yet! Be the first