SalarySwishSalarySwish
Forums/Armchair-GM

Optimistic Scenario

Created by: lobsterpot54
Team: 2019-20 Toronto Maple Leafs
Initial Creation Date: Aug. 17, 2018
Published: Aug. 17, 2018
Salary Cap Mode: Basic
Description
Idealized scenario in which every signing takes a discount and rookie-mode LTIR Horton. I don't see a way to sign Johnsson or Kapanen unless cap goes up, or, Gardiner or Marleau are traded.
Free Agent Signings
RFAYEARSCAP HIT
8$10,500,000
5$6,400,000
7$6,800,000
2$900,000
2$900,000
UFAYEARSCAP HIT
5$5,500,000
Retained Salary Transactions
DraftRound 1Round 2Round 3Round 4Round 5Round 6Round 7
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
2022
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
22$79,500,000$73,797,777$0$685,000$5,702,223
Left WingCentreRight Wing
Marleau, Patrick
$700,000$700,000
LW, C
UFA - 1
Tavares, John
$11,000,000$11,000,000
C, LW
NMC
UFA - 6
Marner, Mitchell
$6,800,000$6,800,000
RW
UFA - 6
Hyman, Zach
$2,250,000$2,250,000
RW, LW
M-NTC
UFA - 2
Matthews, Auston
$10,500,000$10,500,000
C
UFA - 5
Nylander, William
$6,400,000$6,400,000
RW
UFA - 5
Grundström, Carl
$925,000$925,000
LW, RW
RFA - 1
Kadri, Nazem
$4,500,000$4,500,000
C
M-NTC
UFA - 3
Brown, Connor
$2,100,000$2,100,000
RW, LW
UFA - 1
Engvall, Pierre
$925,000$925,000
RW, LW
UFA - 1
Brooks, Adam
$759,167$759,167 (Performance Bonus$132,500$132K)
C
UFA - 1
Bracco, Jeremy
$842,500$842,500 (Performance Bonus$82,500$82K)
RW
UFA - 1
Timashov, Dmytro
$694,444$694,444 (Performance Bonus$70,000$70K)
LW
UFA - 1
Left DefenseRight DefenseGoaltender
Rielly, Morgan
$5,000,000$5,000,000
LD
UFA - 3
Zaitsev, Nikita
$4,500,000$4,500,000
RD
M-NTC
UFA - 5
Andersen, Frederik
$5,000,000$5,000,000
G
M-NTC
UFA - 2
Gardiner, Jake
$5,500,000$5,500,000
LD
UFA - 4
Dermott, Travis
$863,333$863,333
LD/RD
UFA - 1
Borgman, Andreas
$900,000$900,000
LD
UFA - 1
Liljegren, Timothy
$863,333$863,333 (Performance Bonus$400,000$400K)
RD
RFA - 3
Sparks, Garret
$900,000$900,000
G
UFA - 1
Holl, Justin
$675,000$675,000
RD
UFA - 1
ScratchesInjured Reserve (IR)Long Term IR (LTIR)
Horton, Nathan
$5,300,000$5,300,000
RW
M-NTC, NMC
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
Aug. 17, 2018 at 12:32 p.m.
#1
Larock1996
Avatar of the user
Joined: Aug. 2018
Posts: 2
Likes: 0
why would you want to breakup Matthews and Nylander??
Aug. 17, 2018 at 12:53 p.m.
#2
OldNYIfan
Once a Kings Fan Too
Avatar of the user
Joined: Jun. 2018
Posts: 40,495
Likes: 25,387
Quoting: Larock1996
why would you want to breakup Matthews and Nylander??


Never mind that . . . what happened to Johnsson and Kapanen???
Trickster, Fignn and Larock1996 liked this.
Aug. 17, 2018 at 2:25 p.m.
#3
lobsterpot54
Thread Starter
Avatar of the user
Joined: Aug. 2018
Posts: 8
Likes: 0
Wasn't worried about lines. I was basically trying to show that if Gardiner is signed, even in the most optimistic scenario is leaves no room for Kap and Johnsson.
Aug. 17, 2018 at 4:21 p.m.
#4
Matthews34
Avatar of the user
Joined: Jun. 2016
Posts: 429
Likes: 99
Quoting: lobsterpot54
Wasn't worried about lines. I was basically trying to show that if Gardiner is signed, even in the most optimistic scenario is leaves no room for Kap and Johnsson.


Well in this most optimistic scenario you didn't factor in an increase in the cap at all. Which is expected to again rise a steady amount.
lobsterpot54 liked this.
Aug. 17, 2018 at 4:45 p.m.
#5
lobsterpot54
Thread Starter
Avatar of the user
Joined: Aug. 2018
Posts: 8
Likes: 0
Quoting: Matthews34
Well in this most optimistic scenario you didn't factor in an increase in the cap at all. Which is expected to again rise a steady amount.


Cap increase could cover paying for Kappy and Johnsson as well as the big 3 coming in closer to market value, but that's far from a sure thing.
Aug. 17, 2018 at 5:13 p.m.
#6
Matthews34
Avatar of the user
Joined: Jun. 2016
Posts: 429
Likes: 99
Quoting: lobsterpot54
Cap increase could cover paying for Kappy and Johnsson as well as the big 3 coming in closer to market value, but that's far from a sure thing.


Well nothing is a certainty, but I already think your projected contracts are close to what they will come in at (Marner a little higher). So a ~4 mill cap increase and if needed trading Brown would open up over 5 million in space.
lobsterpot54 liked this.
Aug. 17, 2018 at 5:58 p.m.
#7
lobsterpot54
Thread Starter
Avatar of the user
Joined: Aug. 2018
Posts: 8
Likes: 0
Quoting: Matthews34
Well nothing is a certainty, but I already think your projected contracts are close to what they will come in at (Marner a little higher). So a ~4 mill cap increase and if needed trading Brown would open up over 5 million in space.


4 mil is optimistic, we got 4.5 this year and that was with a whole new team's worth of revenue. That being said it's definitely doable, too many variables for now.
 
Reply
To create a post please Login or Register
Question:
Options:
Add Option
Submit Poll