Dubas Greyhounds

Forums/Armchair-GM

Page 1 of 1

Created by: KingCollosus

Team: 2020-21 Toronto Maple Leafs

Initial Creation Date: Sep. 12, 2020

Published: Sep. 12, 2020

Salary Cap Mode: Basic

Description

PAT @ 12.5M -> 112.5M - 31.5M in LTIR = 81M

Free Agent Signings

RESERVE LIST	YEARS	CAP HIT
Räsänen, Eemeli	3	$850,000
Loponen, Kalle	3	$700,000
Greenway, James	3	$800,000
Kokkonen, Mikko	3	$800,000
O'Connell, Ryan	3	$700,000
Koster, Mike	3	$700,000
Kizimov, Semyon	3	$700,000
Kara, Vladislav	2	$800,000
Herzog, Fabrice	2	$750,000
Bobylev, Vladimir	2	$750,000
Chebykin, Nikolai	2	$750,000

RFA	YEARS	CAP HIT
Mikheyev, Ilya	1	$1,250,000
Dermott, Travis	2	$1,863,333
Rodrigues, Evan	2	$1,863,333
Veronneau, Max	2	$930,000
Bracco, Jeremy	2	$930,000
Patrick, Nolan	8	$2,250,000
Georgiev, Alexandar	4	$4,363,094
Cousins, Nick	3	$1,250,000

UFA	YEARS	CAP HIT
Thornton, Joe	1	$700,000
Spezza, Jason	1	$700,000
Simmonds, Wayne	2	$1,250,000
Clifford, Kyle	2	$1,850,000
Lehner, Robin	5	$6,000,000
Hall, Taylor	2	$8,500,000
Pietrangelo, Alex	2	$1,250,000

Offer Sheets

Offer sheet annual average (AAV) is calculated by dividing the contract value by the lower of: 1. The contract length, or 2. Five years

PLAYER	AAV	COMPENSATION
Georgiev, Alexandar	$4,363,094	2021 2nd round pick
Cousins, Nick	$1,250,000	No Compensation

Trades

TOR

Nurse, Darnell
Russell, Kris
2021 6th round pick (PIT)

EDM

Additional Details:

6th for Warsofsky, David & the rest for Nurse & Russell

TOR

Patrick, Nolan [RFA Rights]

Additional Details:

PHI receives a pick for what would be a otherwise wasted RFA due to his illness (migraines)

PHI

2021 5th round pick (TOR)

Additional Details:

Toronto Puts on LTIR @ 2.25M

TOR

2021 2nd round pick (SJS)
2021 5th round pick (EDM)

Additional Details:

High 2nd for Georgiev & Kerfoot. 5th for Engvall

OTT

TOR

Zetterberg, Henrik
2021 3rd round pick (VGK)

Additional Details:

3rd for Cap Considerations

DET

TOR

Hossa, Marián
2021 4th round pick (PIT)

Additional Details:

4th for Cap Considerations

ARI

TOR

Gáborík, Marián

Additional Details:

No cost for Cap dump as per the previous trade with the Leafs

OTT

TOR

Seabrook, Brent
Shaw, Andrew
2021 7th round pick (MTL)
2023 1st round pick (CHI)

Additional Details:

1st for 10M worth of Cap savings and a 7th for the 775k.

CHI

TOR

Kesler, Ryan
2021 2nd round pick (ANA)

Additional Details:

2nd for Cap savings

ANA

Buyouts

Mikhail Grabovski: $0

Retained Salary Transactions

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

Buried

Evan Rodrigues: $788,333 ($1,863,333)

Draft	Round 1	Round 2	Round 3	Round 4	Round 5	Round 6	Round 7
2021
2022
2023

ROSTER

LONG-TERM OUTLOOK

EMBED

TEXT-EMBED

ROSTER SIZE	SALARY CAP	CAP HIT	OVERAGES	BONUSES	CAP SPACE
23	$81,500,000	$101,098,116	$0	$0	-$19,598,116

Left Wing	Centre	Right Wing
Hyman, Zach $2,250,000$2,250,000 RW, LW M-NTC UFA - 1	Matthews, Auston $11,640,250$11,640,250 C UFA - 4	Marner, Mitchell $10,903,000$10,903,000 RW UFA - 5
Hall, Taylor $8,500,000$8,500,000 LW UFA - 1	Tavares, John $11,000,000$11,000,000 C, LW NMC UFA - 5	Nylander, William $6,962,366$6,962,366 RW UFA - 4
Mikheyev, Ilya $1,250,000$1,250,000 LW, RW UFA - 2	Cousins, Nick $1,250,000$1,250,000 LW, C UFA - 2	Simmonds, Wayne $1,250,000$1,250,000 RW, LW UFA - 1
Clifford, Kyle $1,850,000$1,850,000 LW UFA - 2	Thornton, Joe $700,000$700,000 C, LW UFA - 1	Spezza, Jason $700,000$700,000 C, RW UFA - 1

Left Defense	Right Defense	Goaltender
Nurse, Darnell $5,600,000$5,600,000 LD UFA - 2	Pietrangelo, Alex $1,250,000$1,250,000 RD UFA - 7	Lehner, Robin $6,000,000$6,000,000 G UFA - 5
Muzzin, Jake $5,625,000$5,625,000 LD NMC UFA - 4	Rielly, Morgan $5,000,000$5,000,000 LD M-NTC UFA - 2
Dermott, Travis $1,863,333$1,863,333 LD/RD UFA - 1	Russell, Kris $4,000,000$4,000,000 LD/RD M-NTC, NMC UFA - 1	Campbell, Jack $1,650,000$1,650,000 G UFA - 2
Holl, Justin $2,000,000$2,000,000 RD M-NTC UFA - 3

Scratches	Injured Reserve (IR)	Long Term IR (LTIR)
Sandin, Rasmus $894,167$894,167 LD UFA - 2	Shaw, Andrew $3,900,000$3,900,000 C, RW UFA - 2	Hossa, Marián $5,275,000$5,275,000 RW NMC UFA - 1
Robertson, Nicholas $821,667$821,667 LW, RW RFA - 4	Patrick, Nolan $2,250,000$2,250,000 C, RW UFA - 1	Zetterberg, Henrik $6,083,333$6,083,333 C UFA - 1
		Gáborík, Marián $4,875,000$4,875,000 RW UFA - 1
		Seabrook, Brent $6,875,000$6,875,000 RD NMC UFA - 4
		Kesler, Ryan $6,875,000$6,875,000 C, RW NMC UFA - 2

Is 12.5M enough for PAT?

Sep. 12, 2020 at 11:45 p.m.

SadlyAnOilFan

Joined: Aug. 2018

Posts: 661

Likes: 321

HAHA

radtad liked this.

Sep. 12, 2020 at 11:46 p.m.

KingCollosus

Thread Starter

KingCollosus

Joined: Aug. 2020

Posts: 228

Likes: 13

Quoting: SadlyAnOilFan

HAHA

We Add the 2023 1st Round pick to amuse the Oiler diehards. XD

Sep. 12, 2020 at 11:46 p.m.

GenXHockey

Formerly Jamiepo

Joined: Jul. 2018

Posts: 21,157

Likes: 10,700

I don’t think you understand how ltir works...

palhal, radtad and aedoran liked this.

Sep. 12, 2020 at 11:48 p.m.

KingCollosus

Thread Starter

KingCollosus

Joined: Aug. 2020

Posts: 228

Likes: 13

Quoting: Jamiepo

I don’t think you understand how ltir works...

If you use the Calculator tools like I did from the NHL website and here then yes you would understand.

Sep. 12, 2020 at 11:48 p.m.

SadlyAnOilFan

Joined: Aug. 2018

Posts: 661

Likes: 321

Quoting: Jamiepo

I don’t think you understand how ltir works...

Oh yeah 1.25M for Petro is totally realistic.

MisstheWhalers liked this.

Sep. 12, 2020 at 11:48 p.m.

palhal

LongtimeLeafsufferer

Joined: Jul. 2015

Posts: 60,027

Likes: 22,964

Stop this nonsense about the benefits of LTIR being traded to the Leafs. Certainly doesn't hurt the Wings, Ducks, Sens if the players stays on LTIR.

Leafs are 19m over the cap PLUS they have all those LTIR players . Sorry, bud, it's cap league for all teams.

Sep. 12, 2020 at 11:49 p.m.

KingCollosus

Thread Starter

KingCollosus

Joined: Aug. 2020

Posts: 228

Likes: 13

Quoting: SadlyAnOilFan

Oh yeah 1.25M for Petro is totally realistic.

Ltierailly says in the Team at the Top 12.5 for PAT

Sep. 12, 2020 at 11:50 p.m.

GenXHockey

Formerly Jamiepo

Joined: Jul. 2018

Posts: 21,157

Likes: 10,700

Quoting: KingCollosus

If you use the Calculator tools like I did from the NHL website and here then yes you would understand.

I go directly from the CBA. When you are done reading it let me know,

aedoran liked this.

Sep. 12, 2020 at 11:51 p.m.

KingCollosus

Thread Starter

KingCollosus

Joined: Aug. 2020

Posts: 228

Likes: 13

Quoting: palhal

Stop this nonsense about the benefits of LTIR being traded to the Leafs. Certainly doesn't hurt the Wings, Ducks, Sens if the players stays on LTIR.

With a Cap Ceiling This Low and the free agent market decently big this off season I don't see many teams wanting to keep their LTIR contracts especially since owners have already lost lots of money

Sep. 12, 2020 at 11:52 p.m.

#10

palhal

LongtimeLeafsufferer

Joined: Jul. 2015

Posts: 60,027

Likes: 22,964

Quoting: KingCollosus

With a Cap Ceiling This Low and the free agent market decently big this off season I don't see many teams wanting to keep their LTIR contracts especially since owners have already lost lots of money

So tell us, why do LTIR contracts affect the cap or in most cases the $$$ payout by any owner.

Sep. 12, 2020 at 11:53 p.m.

#11

GenXHockey

Formerly Jamiepo

Joined: Jul. 2018

Posts: 21,157

Likes: 10,700

Quoting: KingCollosus

Ltierailly says in the Team at the Top 12.5 for PAT

Which puts you at 112.5m with 25 roster players (when ir players return)... not gonna fly.

Sep. 12, 2020 at 11:54 p.m.

#12

radtad

Joined: Sep. 2018

Posts: 427

Likes: 243

what am i looking at? petro for 1.25... a 2nd OA for a 5th rounder and taking an 8X 2.25mill deal? A bunch of LTIR

you do know that players have agents, right?

Sep. 12, 2020 at 11:55 p.m.

#13

GenXHockey

Formerly Jamiepo

Joined: Jul. 2018

Posts: 21,157

Likes: 10,700

Quoting: KingCollosus

With a Cap Ceiling This Low and the free agent market decently big this off season I don't see many teams wanting to keep their LTIR contracts especially since owners have already lost lots of money

I believe every ltir contract you picked up is insured. This still doesn’t help you try to get back the 30m you are over the cap.

Sep. 12, 2020 at 11:55 p.m.

#14

SadlyAnOilFan

Joined: Aug. 2018

Posts: 661

Likes: 321

Quoting: KingCollosus

Ltierailly says in the Team at the Top 12.5 for PAT

You’re missing a 0 ( a very important 0 mind you) and most of LTIR is paid by insurance. How the hell can you justify being over the cap that much.

Sep. 12, 2020 at 11:55 p.m.

#15

buffbry

Buffbry

Joined: Aug. 2017

Posts: 8,974

Likes: 5,381

Edited Sep. 13, 2020 at 12:03 a.m.

Red wings have 0 cap issues, they aren't trading a 3rd for you to put a guy on ltir.

aedoran and redwingsfan04 liked this.

Sep. 13, 2020 at 12:05 a.m.

#16

Hunlak48

Joined: Mar. 2017

Posts: 16

Likes: 0

BOY OH BOY!!! Sorry but as a Leafs fan this is just painful to watch!!!

Sep. 13, 2020 at 12:11 a.m.

#17

aedoran

Joined: Dec. 2017

Posts: 21,781

Likes: 12,089

Quoting: Jamiepo

I go directly from the CBA. When you are done reading it let me know,

This has been happening a lot lately. So many people on this site have no clue how LTIR works.

redwingsfan04 liked this.

Sep. 13, 2020 at 1:49 a.m.

#18

Mike

Red Wing Nut

Joined: Jul. 2015

Posts: 1,963

Likes: 302

So leaf fans want Zetterberg LTIR cap gift & a tax 9f 3rd rd pick...stop drinking

Sep. 13, 2020 at 4:29 a.m.

#19

AdnacOil

Joined: Jul. 2020

Posts: 43

Likes: 8

Quoting: KingCollosus

We Add the 2023 1st Round pick to amuse the Oiler diehards. XD

I will gladly take the 1st, but I'm taking that trade regardless

Sep. 13, 2020 at 11:18 a.m.

#20

GenXHockey

Formerly Jamiepo

Joined: Jul. 2018

Posts: 21,157

Likes: 10,700

Quoting: aedoran

This has been happening a lot lately. So many people on this site have no clue how LTIR works.

Then I try to point that out that I don’t think he understands to which he has a bit of a smug response.

he is 50m over the cap without relief and wants to give Petro another 10.5m on top of what he has him listed at. That is over 60m!!!

Could you imagine the nhl front office when Dubas sends in the roster to set the ACSL...

So you would like to set the ACSL at.... 112m!!!.... and you still have another 30m in Ltir contracts?

SadlyAnOilFan and aedoran liked this.

Sep. 13, 2020 at 12:53 p.m.

#21

aedoran

Joined: Dec. 2017

Posts: 21,781

Likes: 12,089

Quoting: Jamiepo

And it's not just him there has been a few ACGM posts where other teams think Detroit will give up a 1st or a 2nd to take Zetterberg's contract.

Sep. 13, 2020 at 1:06 p.m.

#22

GenXHockey

Formerly Jamiepo

Joined: Jul. 2018

Posts: 21,157

Likes: 10,700

Quoting: aedoran

And it's not just him there has been a few ACGM posts where other teams think Detroit will give up a 1st or a 2nd to take Zetterberg's contract.

Redwings are under 60m with zetterberg’s contract are they not? They have some RFA’s to sign of course but I don’t they will have any issues.

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