SalarySwishSalarySwish
Forums/Armchair-GM

A full line of offer sheets

Created by: TheOtherAuston
Team: 2020-21 Toronto Maple Leafs
Initial Creation Date: Sep. 22, 2020
Published: Sep. 22, 2020
Salary Cap Mode: Basic
Description
Instead of spending all the money on one FA (Petro) and having to gut half the team we could get a couple good free agents and gut only like a quarter of the team.
The full line of offersheets with no compensation
Free Agent Signings
RFAYEARSCAP HIT
2$1,400,000
2$1,200,000
2$1,000,000
2$1,400,000
UFAYEARSCAP HIT
5$3,650,000
5$4,500,000
1$750,000
1$750,000
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
PLAYERAAVCOMPENSATION
Stephens, Mitchell$1,200,000No Compensation
Hawryluk, Jayce$1,000,000No Compensation
Lemieux, Brendan$1,400,000No Compensation
Trades
1.
TOR
  1. Korpisalo, Joonas ($50,000 retained)
  2. Nash, Riley ($250,000 retained)
CBJ
  1. Andersen, Frederik
  2. Kerfoot, Alexander
  3. 2020 2nd round pick (TOR)
  4. 2020 4th round pick (TOR)
  5. 2020 6th round pick (COL)
2.
TOR
  1. Spiridonov, Yegor [Reserve List]
  2. 2020 5th round pick (SJS)
  3. 2020 7th round pick (WSH)
3.
TOR
  1. Rybinski, Henry [Reserve List]
  2. 2020 5th round pick (TOR)
FLA
  1. Holl, Justin
Additional Details:
Dermott
Retained Salary Transactions
DraftRound 1Round 2Round 3Round 4Round 5Round 6Round 7
2020
Logo of the PIT
Logo of the VGK
Logo of the VGK
Logo of the SJS
Logo of the TOR
Logo of the TOR
Logo of the CAR
Logo of the SJS
Logo of the STL
Logo of the WPG
Logo of the WSH
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
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
23$81,500,000$80,559,783$0$400,000$940,217
Left WingCentreRight Wing
Logo of the Toronto Maple Leafs
$11,640,250$11,640,250
C
UFA - 4
Logo of the Toronto Maple Leafs
$10,903,000$10,903,000
RW
UFA - 5
Logo of the Toronto Maple Leafs
$2,250,000$2,250,000
RW, LW
M-NTC
UFA - 1
Logo of the Toronto Maple Leafs
$11,000,000$11,000,000
C, LW
NMC
UFA - 5
Logo of the Toronto Maple Leafs
$6,962,366$6,962,366
RW
UFA - 4
Logo of the Columbus Blue Jackets
$2,500,000$2,500,000
C, RW
UFA - 1
Logo of the Toronto Maple Leafs
$925,000$925,000
RW, LW
UFA - 1
Logo of the Toronto Maple Leafs
$821,667$821,667
LW, RW
RFA - 4
$1,200,000$1,200,000
C
UFA - 2
$1,400,000$1,400,000
LW, RW
UFA - 2
Logo of the Toronto Maple Leafs
$1,400,000$1,400,000
LW, RW
UFA - 2
Logo of the Toronto Maple Leafs
$750,000$750,000
C, RW
UFA - 1
$1,000,000$1,000,000
RW, LW
UFA - 1
Left DefenseRight DefenseGoaltender
Logo of the Toronto Maple Leafs
$5,625,000$5,625,000
LD
NMC
UFA - 4
$4,500,000$4,500,000
RD
UFA - 1
Logo of the Columbus Blue Jackets
$2,750,000$2,750,000
G
UFA - 2
Logo of the Toronto Maple Leafs
$5,000,000$5,000,000
LD
M-NTC
UFA - 2
$3,650,000$3,650,000
RD
UFA - 4
Logo of the Toronto Maple Leafs
$1,650,000$1,650,000
G
UFA - 2
Logo of the Toronto Maple Leafs
$925,000$925,000
LD
UFA - 1
Logo of the Toronto Maple Leafs
$863,333$863,333 (Performance Bonus$400,000$400K)
RD
RFA - 2
Logo of the Toronto Maple Leafs
$894,167$894,167
LD
UFA - 2
$750,000$750,000
RD
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
Sep. 22, 2020 at 5:23 p.m.
#1
Avatar of the user
Joined: Mar. 2019
Posts: 1,704
Likes: 888
Columbus declines without a second thought. None of that helps us fill our need for top-6 scoring forwards (particularly a 2C, and if Kerfoot were a 2C on a contender, there wouldn't have been a Kadri trade, stop @-ing me). That's a lousy deal for us.
Sep. 22, 2020 at 5:25 p.m.
#2
In Pridham we trust
Avatar of the user
Joined: May 2015
Posts: 3,589
Likes: 1,969
5 yrs for Hamonic.

Could you go ahead and provide the buyout details from 2 yrs down the road?
aadoyle liked this.
Sep. 22, 2020 at 5:25 p.m.
#3
Thread Starter
Avatar of the user
Joined: Dec. 2019
Posts: 2,015
Likes: 434
Quoting: benjgc
Columbus declines without a second thought. None of that helps us fill our need for top-6 scoring forwards (particularly a 2C, and if Kerfoot were a 2C on a contender, there wouldn't have been a Kadri trade, stop @-ing me). That's a lousy deal for us.


Didn't @ you and kerfoot is clearly an upgrade over Nash, quit acting like teams won't make small improvements it's childish
Sep. 22, 2020 at 5:27 p.m.
#4
Thread Starter
Avatar of the user
Joined: Dec. 2019
Posts: 2,015
Likes: 434
Quoting: Barilko14
5 yrs for Hamonic.

Could you go ahead and provide the buyout details from 2 yrs down the road?


Hes 30. Should I also provide the buyout details for Muzzin or Petro or any other Ufa just a small heads up almost all the free agents are that age.
Sep. 22, 2020 at 5:27 p.m.
#5
Hakuna Matata
Avatar of the user
Joined: Feb. 2020
Posts: 33,189
Likes: 20,724
Quoting: Barilko14
5 yrs for Hamonic.

Could you go ahead and provide the buyout details from 2 yrs down the road?


Jfresh just posted a list of who the leafs should go for and based on current events Tanev could happen

https://jhanhky.substack.com/p/whos-the-leafs-next-rhd
Sep. 22, 2020 at 5:29 p.m.
#6
In Pridham we trust
Avatar of the user
Joined: May 2015
Posts: 3,589
Likes: 1,969
Quoting: TheOtherAuston
Hes 30. Should I also provide the buyout details for Muzzin or Petro or any other Ufa just a small heads up almost all the free agents are that age.


If they were one of the most injury prone players in the league, then yes.

He's already in a pretty steep decline.

Holl or Dermott (below $2M) >>>>>> Hamonic @ $4.5M.
Sep. 22, 2020 at 5:30 p.m.
#7
In Pridham we trust
Avatar of the user
Joined: May 2015
Posts: 3,589
Likes: 1,969
Quoting: aadoyle
Jfresh just posted a list of who the leafs should go for and based on current events Tanev could happen

https://jhanhky.substack.com/p/whos-the-leafs-next-rhd


Saw that article, I'm starting to think DeMelo is most likely option, if Wpg lets him walk.
Sep. 22, 2020 at 5:32 p.m.
#8
Hakuna Matata
Avatar of the user
Joined: Feb. 2020
Posts: 33,189
Likes: 20,724
Edited Sep. 22, 2020 at 5:39 p.m.
Quoting: Barilko14
Saw that article, I'm starting to think DeMelo is most likely option, if Wpg lets him walk.


I think we should go for 2 (Demelo + Gudas or Demelo + Braun or Tanev). Johnsson and kerfoot will probs be gone for cheaper alternatives and Dubas will have the space.

1 Dman is not going to solve much and I think we should bring 2 big guys in. If we go with option 1 i could see

Rielly-Demelo
Muzzin-Holl
Lehtonen-Gudas

or if we go option 2

Rielly-Braun/Tanev
Muzzin-Demelo
Lehtonen-Holl

Also lets face it toronto is one of the few teams with financial stability guaranteed and will be offering that big fat bonus money to anyone whose interested and they be set for the rest of their lives lul.
Sep. 22, 2020 at 5:37 p.m.
#9
Avatar of the user
Joined: Aug. 2019
Posts: 3,703
Likes: 3,124
Quoting: TheOtherAuston
Didn't @ you and kerfoot is clearly an upgrade over Nash, quit acting like teams won't make small improvements it's childish


I wouldn’t call it childish. We know Riley nash fits in very well to our system. Why would we trade a responsible 3-4th line center for a 3c that could potentially be in the dog house 2 weeks into the year. While I don’t mind the trade, don’t act like cbj turning it down is a insult. We don’t Have a ton of cap to work with when we’re signing gavrikov, Dubois and Andy. And If we do acquire that 2nd line center, hell most likely have a decent cap hit or command good money so we don’t want to add 4 million extra for another goalie and 3c.
Good day to you.
benjgc liked this.
Sep. 22, 2020 at 5:39 p.m.
#10
themostleaf33
Avatar of the user
Joined: Sep. 2020
Posts: 2,138
Likes: 482
I think Demelo gets 2.5 tbh and Hamonic maybe gets 3.5 but I wouldn't give him higher then that.
TheOtherAuston liked this.
Sep. 22, 2020 at 5:39 p.m.
#11
In Pridham we trust
Avatar of the user
Joined: May 2015
Posts: 3,589
Likes: 1,969
Quoting: aadoyle
I think we should go for 2 (Demelo + Gudas or Demelo + Braun or Tanev). Johnsson and kerfoot will probs be gone for cheaper alternatives and Dubas will have the space.

1 Dman is not going to solve much and I think we should bring 2 big guys in. If we go with option 1 i could see

Rielly-Demelo
Muzzin-Holl
Lehtonen-Gudas

or if we go option 2

Rielly-Braun/Tanev
Muzzin-Demelo
Lehtonen-Holl


I'm still a Dermott believer. Between him, Lehtonen, Sandin, Holl I think 3rd pair will be fine, and not very pricey.

I also think this is beginning of the end for Gudas, and don't want leafs to be the team to make that mistake.
Sep. 22, 2020 at 5:47 p.m.
#12
Thread Starter
Avatar of the user
Joined: Dec. 2019
Posts: 2,015
Likes: 434
Quoting: The_Cannon
I wouldn’t call it childish. We know Riley nash fits in very well to our system. Why would we trade a responsible 3-4th line center for a 3c that could potentially be in the dog house 2 weeks into the year. While I don’t mind the trade, don’t act like cbj turning it down is a insult. We don’t Have a ton of cap to work with when we’re signing gavrikov, Dubois and Andy. And If we do acquire that 2nd line center, hell most likely have a decent cap hit or command good money so we don’t want to add 4 million extra for another goalie and 3c.
Good day to you.


I can respect the way you replied but not the previous Columbus fan. To say Columbus declines without a second thought is childish. Kerfoot is one of our more consistent workers I mean do I wish he could do more yes but it was his first year on the team. I'm basing my Columbus deals of of the business side, Columbus fans may not like it but they won't be a cap spending team for the next couple of years. It's already been heavily rumored that one of the two goalies are being moved so I went for the more expensive one and swapped him with Andersen and his 1,000,000 actual salary the second rounder is the difference in quality and years, kerfoot is an upgrade on Nash the 4th is the retention on Nash the 6th is retention on korpi. So when someone responds in a childish way I'm going to tell them they are being childish it wasn't his stance but his approach. Have a normal business discussion and negotiate. @benjgc there I @d you child
Sep. 22, 2020 at 5:54 p.m.
#13
Hakuna Matata
Avatar of the user
Joined: Feb. 2020
Posts: 33,189
Likes: 20,724
Quoting: Barilko14
I'm still a Dermott believer. Between him, Lehtonen, Sandin, Holl I think 3rd pair will be fine, and not very pricey.


i believe in dermott to, but honestly if Dermott was staying I believe he would have been signed by now. Plus in his interview Dubas mentioned Mikheyev would be his top priority but gave little mention of dermott.

I think he is planning on packaging dermott with the 1st for a rhd. No idea who but we will see.
Sep. 22, 2020 at 6:03 p.m.
#14
Avatar of the user
Joined: Mar. 2019
Posts: 1,704
Likes: 888
Quoting: TheOtherAuston
I can respect the way you replied but not the previous Columbus fan. To say Columbus declines without a second thought is childish. Kerfoot is one of our more consistent workers I mean do I wish he could do more yes but it was his first year on the team. I'm basing my Columbus deals of of the business side, Columbus fans may not like it but they won't be a cap spending team for the next couple of years. It's already been heavily rumored that one of the two goalies are being moved so I went for the more expensive one and swapped him with Andersen and his 1,000,000 actual salary the second rounder is the difference in quality and years, kerfoot is an upgrade on Nash the 4th is the retention on Nash the 6th is retention on korpi. So when someone responds in a childish way I'm going to tell them they are being childish it wasn't his stance but his approach. Have a normal business discussion and negotiate. @benjgc there I @d you child


You do you, man. Also, you went for the CHEAPER goalie (Korpi at $2.8M, Elvis at $4M), and while we poor, impoverished folk in Ohio appreciate your generosity and largesse in reducing our financial burdens, we'll be just fine, thanks very much.

As CBJ fans keep reminding Leafs fans, Elvis is exempt from the Seattle draft, so the only reason to deal Korpi is if we get a true top-6 forward on a contender (again, preferably a 2C) back in the deal. Moreover, if we were to deal Korpi or Elvis away, we wouldn't want a goalie in return; we'd just move Matiss Kivlenieks into the backup role, so Andersen is not appealing to us.
Sep. 22, 2020 at 6:06 p.m.
#15
In Pridham we trust
Avatar of the user
Joined: May 2015
Posts: 3,589
Likes: 1,969
Quoting: aadoyle
i believe in dermott to, but honestly if Dermott was staying I believe he would have been signed by now. Plus in his interview Dubas mentioned Mikheyev would be his top priority but gave little mention of dermott.

I think he is planning on packaging dermott with the 1st for a rhd. No idea who but we will see.


I don't think Leafs can make a move on a RFA until they see what the goalie and RHD landscape looks like.

Dermott is certainly no guarantee to stay, but I don't think the fact he's still unsigned means much.

If he's needed in a trade, he's gone, if not they'll sign him. It's bad business if they sign him today and deal him at the draft.
Sep. 22, 2020 at 7:01 p.m.
#16
Thread Starter
Avatar of the user
Joined: Dec. 2019
Posts: 2,015
Likes: 434
Quoting: benjgc
You do you, man. Also, you went for the CHEAPER goalie (Korpi at $2.8M, Elvis at $4M), and while we poor, impoverished folk in Ohio appreciate your generosity and largesse in reducing our financial burdens, we'll be just fine, thanks very much.

As CBJ fans keep reminding Leafs fans, Elvis is exempt from the Seattle draft, so the only reason to deal Korpi is if we get a true top-6 forward on a contender (again, preferably a 2C) back in the deal. Moreover, if we were to deal Korpi or Elvis away, we wouldn't want a goalie in return; we'd just move Matiss Kivlenieks into the backup role, so Andersen is not appealing to us.


You are right about Elvis, that's my bad I thought he was on ELC for some reason. But still there is a salary cut coming for Columbus and Andersen was to shorten the amount of time another goalie is under contract while paying less actual money but I don't see them being able to get the two C they are after whomever it may be.
Sep. 22, 2020 at 7:53 p.m.
#17
Avatar of the user
Joined: Mar. 2018
Posts: 9,851
Likes: 6,441
Sorry.... be logically this trade does nothing for Columbus... we have no reason to move Korpisalo or Merzlinkis at this point. Kerfoot is a good 3rd line center and yes is an upgrade over Nash... that being said Nash is a 4th liner, Jenner, Wennberg, and PLD are 1-3, and sorry to say this, but Kerfoot isn’t much of an upgrade on either of them.

Now for the cap side of things Anderson is 5 mil, Korpisalo is 2.8, that’s a difference of 2.2 mil then adding onto the fact that you want us to retain 50k(I feel like you meant 500k) isn’t a huge impact but it is cap space. Then there’s also true small difference of about a mil (with retention) between Nash and Kerfoot. So that’s about an extra 3.5 on the cap (give or take a little). Columbus just isn’t in a position to add cap with players like PLD, Gavrikov and Anderson still needing to be signed.

All in all this trade doesn’t do much for Columbus besides give us another 3rd line center, a rental goalie and some rather low end draft picks. Not something Columbus seems to be interested in at this point.
benjgc and EMerzlikins liked this.
Sep. 22, 2020 at 7:58 p.m.
#18
Thread Starter
Avatar of the user
Joined: Dec. 2019
Posts: 2,015
Likes: 434
Quoting: Ajp_18
Sorry.... be logically this trade does nothing for Columbus... we have no reason to move Korpisalo or Merzlinkis at this point. Kerfoot is a good 3rd line center and yes is an upgrade over Nash... that being said Nash is a 4th liner, Jenner, Wennberg, and PLD are 1-3, and sorry to say this, but Kerfoot isn’t much of an upgrade on either of them.

Now for the cap side of things Anderson is 5 mil, Korpisalo is 2.8, that’s a difference of 2.2 mil then adding onto the fact that you want us to retain 50k(I feel like you meant 500k) isn’t a huge impact but it is cap space. Then there’s also true small difference of about a mil (with retention) between Nash and Kerfoot. So that’s about an extra 3.5 on the cap (give or take a little). Columbus just isn’t in a position to add cap with players like PLD, Gavrikov and Anderson still needing to be signed.

All in all this trade doesn’t do much for Columbus besides give us another 3rd line center, a rental goalie and some rather low end draft picks. Not something Columbus seems to be interested in at this point.


No I meant 50k and Andersen is only paid 1mill this upcoming season how many times do I need to say this. And 44 OA I wouldn't consider it that low

Who are you going to add to 2C then if you are so high to the cap? Wouldn't you have to move people for just picks?
Sep. 22, 2020 at 8:00 p.m.
#19
Thread Starter
Avatar of the user
Joined: Dec. 2019
Posts: 2,015
Likes: 434
Quoting: Ajp_18
Sorry.... be logically this trade does nothing for Columbus... we have no reason to move Korpisalo or Merzlinkis at this point. Kerfoot is a good 3rd line center and yes is an upgrade over Nash... that being said Nash is a 4th liner, Jenner, Wennberg, and PLD are 1-3, and sorry to say this, but Kerfoot isn’t much of an upgrade on either of them.

Now for the cap side of things Anderson is 5 mil, Korpisalo is 2.8, that’s a difference of 2.2 mil then adding onto the fact that you want us to retain 50k(I feel like you meant 500k) isn’t a huge impact but it is cap space. Then there’s also true small difference of about a mil (with retention) between Nash and Kerfoot. So that’s about an extra 3.5 on the cap (give or take a little). Columbus just isn’t in a position to add cap with players like PLD, Gavrikov and Anderson still needing to be signed.

All in all this trade doesn’t do much for Columbus besides give us another 3rd line center, a rental goalie and some rather low end draft picks. Not something Columbus seems to be interested in at this point.


I would also argue kerfoot can easily take 2LW looking at the current roster
Sep. 22, 2020 at 8:06 p.m.
#20
Avatar of the user
Joined: Mar. 2018
Posts: 9,851
Likes: 6,441
Quoting: TheOtherAuston
I would also argue kerfoot can easily take 2LW looking at the current roster


Columbus doesn’t need a 2nd line LW, we have Texier and Nyquist.... we need a 2nd line center to put with Nyquist and Atkinson.
Sep. 22, 2020 at 8:08 p.m.
#21
Avatar of the user
Joined: Mar. 2018
Posts: 9,851
Likes: 6,441
Quoting: TheOtherAuston
No I meant 50k and Andersen is only paid 1mill this upcoming season how many times do I need to say this. And 44 OA I wouldn't consider it that low

Who are you going to add to 2C then if you are so high to the cap? Wouldn't you have to move people for just picks?


44th OA isn’t great... but your right it isn’t low. There are options as part of trades that would include players being moved to even out the cap hit.

Anderson will make more then 1 mil. If you think that you have to be lying to yourself, his QO is 2.1 min.
Sep. 22, 2020 at 8:11 p.m.
#22
Thread Starter
Avatar of the user
Joined: Dec. 2019
Posts: 2,015
Likes: 434
Quoting: Ajp_18
44th OA isn’t great... but your right it isn’t low. There are options as part of trades that would include players being moved to even out the cap hit.

Anderson will make more then 1 mil. If you think that you have to be lying to yourself, his QO is 2.1 min.


No no Andersen* the leafs Andersen the one I am sending to Columbus in the deal
Sep. 22, 2020 at 8:12 p.m.
#23
Thread Starter
Avatar of the user
Joined: Dec. 2019
Posts: 2,015
Likes: 434
Quoting: TheOtherAuston
No no Andersen* the leafs Andersen the one I am sending to Columbus in the deal


I think Josh Anderson probably gets 2250000 1 year to bounce back after his injury
Sep. 22, 2020 at 8:22 p.m.
#24
Avatar of the user
Joined: Mar. 2018
Posts: 9,851
Likes: 6,441
Quoting: TheOtherAuston
No no Andersen* the leafs Andersen the one I am sending to Columbus in the deal


Oh, I mean, I wasn’t talking about salary, I was more talking about his cap hit being 5 mil and Columbus needed to get under the cap.
 
Reply
To create a post please Login or Register
Question:
Options:
Add Option
Submit Poll