After the boys are back worst case scenario lineup

Forums/Armchair-GM

Page 1 of 1

Created by: Rinzler

Team: 2019-20 Toronto Maple Leafs

Initial Creation Date: Oct. 3, 2019

Published: Oct. 3, 2019

Salary Cap Mode: Basic

Description

cap looking tight. ***Please Let me know if Im wrong with the cap hit calculations from bringing a player off LTIR mid season.****

Honestly just looking for how it works, Thanks!

Im assuming its not the full cap hit that affects the team's cap space

Lets say Hyman misses 20 games for Example, is this how it would get calculate or am I totally off??

AAV - ((#games missed / total games) * Income)
$2'250'000 - ((20 missed games / 82 game season)*$2'250'000))
$2'250'000 - (24.39% *2.25MM)
$2'250'000 - $547'780
$1'701'220 Cap hit after missing 20 games

Buyouts

Mikhail Grabovski: $0

Retained Salary Transactions

Phil Kessel: $1,200,000 (15%)

Draft	Round 1	Round 2	Round 3	Round 4	Round 5	Round 6	Round 7
2020
2021
2022

ROSTER

LONG-TERM OUTLOOK

EMBED

TEXT-EMBED

ROSTER SIZE	SALARY CAP	CAP HIT	OVERAGES	BONUSES	CAP SPACE
21	$81,500,000	$81,496,866	$0	$0	$3,134

Left Wing	Centre	Right Wing
Johnsson, Andreas $3,400,000$3,400,000 LW, RW UFA - 4	Matthews, Auston $11,634,000$11,634,000 C UFA - 5	Marner, Mitchell $10,893,000$10,893,000 RW UFA - 6
Hyman, Zach $2,250,000$2,250,000 RW, LW M-NTC UFA - 2	Tavares, John $11,000,000$11,000,000 C, LW NMC UFA - 6	Nylander, William $6,962,366$6,962,366 RW UFA - 5
Moore, Trevor $775,000$775,000 LW, RW UFA - 2	Kerfoot, Alexander $3,500,000$3,500,000 LW, C, RW UFA - 4	Kapanen, Kasperi $3,200,000$3,200,000 RW UFA - 3
Gauthier, Frédérik $675,000$675,000 C UFA - 1	Spezza, Jason $700,000$700,000 C, RW NTC UFA - 1	Mikheyev, Ilya $925,000$925,000 LW, RW UFA - 1

Left Defense	Right Defense	Goaltender
Rielly, Morgan $5,000,000$5,000,000 LD UFA - 3	Ceci, Cody $4,500,000$4,500,000 RD UFA - 1	Andersen, Frederik $5,000,000$5,000,000 G M-NTC UFA - 2
Muzzin, Jake $4,000,000$4,000,000 LD UFA - 1	Barrie, Tyson $2,750,000$2,750,000 RD UFA - 1	Hutchinson, Michael $700,000$700,000 G UFA - 1
Dermott, Travis $863,333$863,333 LD/RD UFA - 1	Sandin, Rasmus $894,167$894,167 LD UFA - 3

Scratches	Injured Reserve (IR)	Long Term IR (LTIR)
Holl, Justin $675,000$675,000 RD UFA - 1		Clarkson, David $5,250,000$5,250,000 RW M-NTC, NMC UFA - 1
		Horton, Nathan $5,300,000$5,300,000 RW M-NTC, NMC UFA - 1

Oct. 3, 2019 at 2:02 p.m.

GenXHockey

Formerly Jamiepo

Joined: Jul. 2018

Posts: 21,157

Likes: 10,700

Your calculations are completely off. None to do. Cap space does not accrue on ltir. So when Hyman and Dermott return it is their full cap hits.

Rinzler liked this.

Oct. 3, 2019 at 2:07 p.m.

Rinzler

Thread Starter

Rinzler

Joined: Jul. 2019

Posts: 49

Likes: 16

Quoting: Jamiepo

Your calculations are completely off. None to do. Cap space does not accrue on ltir. So when Hyman and Dermott return it is their full cap hits.

thanks for the clarification!

GenXHockey liked this.

Page 1 of 1

DISPLAY SETTING

BETTING ODDS

LOCALE

ARCHIVE

CBA

CALCULATORS

FANTASY HOCKEY TOOLS

TOOLS

PLAYERS

WESTERN CONFERENCE

EASTERN CONFERENCE

INTERACTIVE FEATURES

Forums/Armchair-GM