SalarySwishSalarySwish

19-20 Realistic Performance Carry Over From 18-19

Created by: Britishbulldog
Team: 2018-19 Toronto Maple Leafs
Initial Creation Date: Dec. 15, 2018
Published: Dec. 15, 2018
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
Team Explanation

Schedule A bonuses $3,700,000

This was inspired by halpal and his recognition that Leaf/hockey fans need to account for the Performance Bonuses when thinking of Cap Space to sign UFA's or trade for a desired player

Defense: $0

*Only Ozhiganov has bonuses but I can't see him getting:
- 10 goals
- 25 assists
- 40 points
- .49 points per game
- Top 4 TOI amoung dmen
- Top 2 Blocked Shots
- End of season Rookie All Star


Forwards: - $3,700,000

Schedule A Bonuses @ $212,500 each = $1,700,000

*Lindholm - I can't see him getting any
*Marner will probably get 4 ($850,000 )
*Matthews will probably get 4 ($850,000 )
- 20 goals
- 35 assists
- 60 points
- .73 points per game
- Top 3 +/- Forwards
- Top 6 TOI amoung forwards

Schedule B Bonuses $2,000,000

*Matthews will probably get at least 1 ($2,000,000 )

Scoring Bonus (Goals, Assists, Points or Points per Game)
Top 10 forward in NHL
*minimum 42 regular season games played by Player and comparison group.

*************************************************

So with Horton on IR and not LITR we need $3,700,000 left over to cover all Performance Bonuses from this year
Retained Salary Transactions
DraftRound 1Round 2Round 3Round 4Round 5Round 6Round 7
2018
2019
Logo of the TOR
Logo of the TOR
Logo of the TOR
Logo of the TOR
Logo of the STL
Logo of the TOR
Logo of the TOR
Logo of the DAL
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
Logo of the EDM
Logo of the SJS
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
23$79,500,000$76,636,111$2,550,000$5,400,000$2,863,889
Left WingCentreRight Wing
Logo of the Toronto Maple Leafs
$6,250,000$6,250,000
LW, C
NMC
UFA - 2
Logo of the Toronto Maple Leafs
$925,000$925,000 (Performance Bonus$2,850,000$3M)
C
UFA - 1
Logo of the Toronto Maple Leafs
$863,333$863,333
RW
UFA - 1
Logo of the Toronto Maple Leafs
$2,250,000$2,250,000
RW, LW
UFA - 3
Logo of the Toronto Maple Leafs
$11,000,000$11,000,000
C, LW
NMC
UFA - 7
Logo of the Toronto Maple Leafs
$894,167$894,167 (Performance Bonus$850,000$850K)
RW
UFA - 1
Logo of the Toronto Maple Leafs
$787,500$787,500
LW, RW
UFA - 1
Logo of the Toronto Maple Leafs
$4,500,000$4,500,000
C
M-NTC
UFA - 4
Logo of the Toronto Maple Leafs
$10,277,778$10,277,778
RW
UFA - 6
Logo of the Toronto Maple Leafs
$650,000$650,000
LW, RW
UFA - 1
Logo of the Toronto Maple Leafs
$925,000$925,000 (Performance Bonus$850,000$850K)
LW, C
UFA - 1
Logo of the Toronto Maple Leafs
$2,100,000$2,100,000
RW, LW
UFA - 2
Left DefenseRight DefenseGoaltender
Logo of the Toronto Maple Leafs
$5,000,000$5,000,000
LD
UFA - 4
Logo of the Toronto Maple Leafs
$4,500,000$4,500,000
RD
UFA - 6
Logo of the Toronto Maple Leafs
$5,000,000$5,000,000
G
M-NTC
UFA - 3
Logo of the Toronto Maple Leafs
$4,050,000$4,050,000
LD
UFA - 1
Logo of the Toronto Maple Leafs
$3,000,000$3,000,000
RD
M-NTC
UFA - 1
Logo of the Toronto Maple Leafs
$675,000$675,000
G
UFA - 1
Logo of the Toronto Maple Leafs
$925,000$925,000 (Performance Bonus$850,000$850K)
RD
UFA - 1
Logo of the Toronto Maple Leafs
$863,333$863,333
LD/RD
UFA - 2
ScratchesInjured Reserve (IR)Long Term IR (LTIR)
Logo of the Toronto Maple Leafs
$675,000$675,000
C
UFA - 2
Logo of the Toronto Maple Leafs
$5,300,000$5,300,000
RW
M-NTC, NMC
UFA - 2
Logo of the Toronto Maple Leafs
$800,000$800,000
LD
UFA - 1
Logo of the Toronto Maple Leafs
$675,000$675,000
RD
UFA - 2

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

Dec. 15, 2018 at 10:37 a.m.
#1
Avatar of the user
Joined: May 2018
Posts: 2,132
Likes: 1,540
Thanks, Bulldog! This is really helpful. With the way the roster is constructed right now the leafs don't have enough cap space to cover that this year. What are your thoughts on the implications of this then? A percentage of performance bonuses is carried over into next year? The leafs trim the roster to 22 and "hope" for an injury?? A trade happens?
Dec. 15, 2018 at 10:51 a.m.
#2
LongtimeLeafsufferer
Avatar of the user
Joined: Jul. 2015
Posts: 60,291
Likes: 23,124
Bulldog thanks for your details on the performance bonus.
To answer "Blowing the Zone", maybe the only way the Leafs can add an expensive (good) player is to add TDL and have retention. It wouldn't be much of a cap it. I'm sticking to my thought, for cap reasons, Nylander is traded during the summer.
blowing_the_zone liked this.
Dec. 15, 2018 at 11:01 a.m.
#3
C,mon Leafs...Please
Avatar of the user
Joined: Jun. 2015
Posts: 843
Likes: 331
Quoting: blowing_the_zone
Thanks, Bulldog! This is really helpful. With the way the roster is constructed right now the leafs don't have enough cap space to cover that this year. What are your thoughts on the implications of this then? A percentage of performance bonuses is carried over into next year? The leafs trim the roster to 22 and "hope" for an injury?? A trade happens?


Definitely in a tight spot. There is the realistic ideas and the AGM fantasy one done in a vacuum. I prefer the latter...

I think the players we can't retain for next year need to be considered for trades...but if it is only for rentals then are we getting ahead.

Trades?:
Anaheim? I would wonder if moving Gardiner back to Anaheim with Andreas Johnsson for Manson would be a possibility. Hurts but works for the Leafs but Anaheim is hard against the cap as well and might lose Leaf players. Saves us $600,000 towards the Performance Bonus

Carolina? Brown and top AHL forward (Moore?) for Ferland? Saves us $350,000 towards the Performance Bonus.

That $950,000 would put us back in the black.
Dec. 15, 2018 at 11:05 a.m.
#4
Formerly Jamiepo
Avatar of the user
Joined: Jul. 2018
Posts: 21,157
Likes: 10,700
Quoting: blowing_the_zone
Thanks, Bulldog! This is really helpful. With the way the roster is constructed right now the leafs don't have enough cap space to cover that this year. What are your thoughts on the implications of this then? A percentage of performance bonuses is carried over into next year? The leafs trim the roster to 22 and "hope" for an injury?? A trade happens?


Quoting: palhal
Bulldog thanks for your details on the performance bonus.
To answer "Blowing the Zone", maybe the only way the Leafs can add an expensive (good) player is to add TDL and have retention. It wouldn't be much of a cap it. I'm sticking to my thought, for cap reasons, Nylander is traded during the summer.


Nylander’s cap hit is prorated at 6.9m. Current cap space is 9.6m and projected space by end of the season is 5.83m. There will be no carry over.

And no palhal... nylander will not be moved.
Dec. 15, 2018 at 11:19 a.m.
#5
C,mon Leafs...Please
Avatar of the user
Joined: Jun. 2015
Posts: 843
Likes: 331
Quoting: palhal
Bulldog thanks for your details on the performance bonus.
I'm sticking to my thought, for cap reasons, Nylander is traded during the summer.


I see that with Nylander as well palhal. The most he should have commanded on the Leaf team with comparables in my mind was $6,250,000 and I thought that would be considered overpaid for a 20 goal scorer that can't come through in the playoffs when it matters most.

July 2nd he will only need to be paid $700,000 followed by $6,000,000 for the next 4 years.

Nylander held out for financial reasons which was his prerogative but his conditioning is horrible, his offensive instincts are predictable and his over all play is so slow that he is worse than most of our 4th liners. His chemistry is SO bad with his team mates and it is basically because he missed training camp.

He could cost us a shot at the Cup as our second highest paid player on the team if he isn't up to giving us the depth of a pro-rated 25+ goals a season by the end of the year. Tampa, Pittsburgh, Winnipeg, Nashville, etc have better depth if Nylander can't get it going.

I hope the media constantly call him out as well as the influence his dad reportedly had on Nylander because they both felt Nylander was so awesome. Nylander now has to be held accountable in the fish bowl of Toronto hockey.
palhal liked this.
See All