SalarySwishSalarySwish

WIP 2018-19 with 2017 Bonus Accrual, Bonus Buffer and No LTIR use

Created by: Billius
Team: 2018-19 Toronto Maple Leafs
Initial Creation Date: Aug. 25, 2017
Published: Aug. 25, 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
In order for Leafs to be able to sign Gardiner along with the Big 3 for 2019-20, they need to not face an estimated $4.75M in bonus overages carried over from 2018-19.
The only way to keep a cap space buffer is to not utilize Horton's $5.3M LTIR relief in 2018-19.
I've also assumed that the Leafs used LTIR in 2017-18 and the bonus overage from that year hit 2018-19.
Free Agent Signings
RFAYEARSCAP HIT
7$7,000,000
3$2,000,000
1$850,000
3$2,000,000
3$1,200,000
UFAYEARSCAP HIT
Brown, Connor
3$2,100,000
Overage Carryover, 2017-18 Bonus
1$5,000,000
2018-19 Bonus, Buffer
1$4,750,000
Aaltonen, Miro
1$925,000
Excess Bonus, Penalty
1$650,000
Trades
TOR
  1. 2019 4th round pick (DET)
Retained Salary Transactions
DraftRound 1Round 2Round 3Round 4Round 5Round 6Round 7
2019
Logo of the TOR
Logo of the TOR
Logo of the TOR
Logo of the TOR
Logo of the DET
Logo of the TOR
Logo of the TOR
Logo of the TOR
2020
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
2021
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
27$77,000,000$77,245,833$2,550,000$5,400,000-$245,833
Left WingCentreRight Wing
$2,250,000$2,250,000
RW, LW
UFA - 3
$925,000$925,000 (Performance Bonus$2,850,000$3M)
C
UFA - 1
$894,167$894,167 (Performance Bonus$850,000$850K)
RW
UFA - 1
$6,250,000$6,250,000
LW, C
NMC
UFA - 2
$7,000,000$7,000,000
RW
UFA - 6
$863,333$863,333
RW
UFA - 1
$4,500,000$4,500,000
C
M-NTC
UFA - 4
Brown, Connor
$2,100,000$2,100,000
$925,000$925,000
LW, RW
RFA - 2
Aaltonen, Miro
$925,000$925,000
$2,000,000$2,000,000
RW, LW
UFA - 1
$1,200,000$1,200,000
LW, RW
UFA - 1
$850,000$850,000
C
UFA - 2
$5,300,000$5,300,000
RW
M-NTC, NMC
UFA - 2
Left DefenseRight DefenseGoaltender
$4,050,000$4,050,000
LD
UFA - 1
$4,500,000$4,500,000
RD
UFA - 6
$5,000,000$5,000,000
G
M-NTC
UFA - 3
$5,000,000$5,000,000
LD
UFA - 4
$3,000,000$3,000,000
RD
M-NTC
UFA - 1
$850,000$850,000
G
UFA - 1
$925,000$925,000 (Performance Bonus$850,000$850K)
LD
UFA - 1
$863,333$863,333
LD/RD
UFA - 2
Overage Carryover, 2017-18 Bonus
$5,000,000$5,000,000
$925,000$925,000 (Performance Bonus$850,000$850K)
LD
UFA - 1
$2,000,000$2,000,000
RD
UFA - 1
2018-19 Bonus, Buffer
$4,750,000$4,750,000
Excess Bonus, Penalty
$650,000$650,000

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