Leafs next year

Forums/Armchair-GM

Page 1 of 1

Created by: HollywoodHudon

Team: 2023-24 Toronto Maple Leafs

Initial Creation Date: Mar. 20, 2023

Published: Mar. 21, 2023

Salary Cap Mode: Basic

Description

The following year sees the following roster changes...
Cap limit bump to $88m = $4.5m
Brodie out = $5m
Giordano out = $800k
Total cap space for increases/additions = $10,300,000 + 1,740,217m existing cap space = $12,040,217 in total cap space for 2024-25.

Matthews bump to $15m = $3,359,750
Nylander bump to $10m = $3,037,634
Liljegren bump to $3m = $1.6m
Lafferty bump to $2.5m = $1.35m
Total increases = $9,347,384
Niemela in = $856,667
Dahlstrom in = $850,000

Cap space = $795,949

Nylander/Matthews/Marner
Jarnkrok/O'Rielly/Tavares
Bunting/Cooley/Knies
Lafferty/Kampf/Acciari

Rielly/Liljegren
McCabe/Timmins
Dahlstrom/Niemela
(Gustafsson/Schenn)

Samsonov
Woll

After that... JT's $11m is off the books - $4,097,000 goes to a Marner bump to get him to $15m. The remaining $6,903,000 goes to extensions/raises/signings and the Leaf's cap squeeze is FINALLY over.... Well... at least until Knies and Cooley and Niemela become stars and need to get PAID ;)

Free Agent Signings

RESERVE LIST		YEARS	CAP HIT
Knies, Matthew		3	$950,000
Cooley, Logan		3	$950,000

RFA	YEARS	CAP HIT
Der-Arguchintsev, Semyon	2	$850,000
Hollowell, Mac	2	$850,000
Källgren, Erik	2	$850,000
Mete, Victor	2	$850,000
Abruzzese, Nick	3	$950,000
Holmberg, Pontus	3	$950,000
Král, Filip	3	$950,000
Samsonov, Ilya	3	$3,000,000

UFA	YEARS	CAP HIT
Dahlström, Carl	2	$850,000
Zohorna, Radim	2	$850,000
Aston-Reese, Zach	3	$950,000
Acciari, Noel	3	$3,000,000
O'Reilly, Ryan	3	$5,000,000
Bunting, Michael	3	$3,000,000
Gustafsson, Erik	2	$950,000
Schenn, Luke	2	$950,000

Trades

TOR

Cooley, Logan [Reserve List]
2023 3rd round pick (WSH)
2023 4th round pick (ARI)
2025 4th round pick (ARI)

ARI

Hirvonen, Roni
Muzzin, Jake
Robertson, Nicholas
2023 1st round pick (BOS)
2024 1st round pick (TOR)

Additional Details:

Trade occurs after July 1 2023 when Muzzin's NTC is done and his $2m signing bonus is paid out by TOR. He only costs ARZ $2m for the year with a $5.625m cap hit to help get to the cap floor.

Buyouts

Matt Murray: $687,500

Draft	Round 1	Round 2	Round 3	Round 4	Round 5	Round 6	Round 7
2023
2024
2025

ROSTER

LONG-TERM OUTLOOK

EMBED

TEXT-EMBED

ROSTER SIZE	SALARY CAP	CAP HIT	OVERAGES	BONUSES	CAP SPACE
22	$83,500,000	$81,759,783	$0	$0	$1,740,217

Roster

Left Wing	Centre	Right Wing
Nylander, William $6,962,366$6,962,366 RW NMC UFA - 1	Matthews, Auston $11,640,250$11,640,250 C NMC UFA - 1	Marner, Mitchell $10,903,000$10,903,000 RW NMC UFA - 2
Järnkrok, Calle $2,100,000$2,100,000 RW, C, LW M-NTC UFA - 3	O'Reilly, Ryan $5,000,000$5,000,000 C UFA - 4	Tavares, John $11,000,000$11,000,000 C, LW NMC UFA - 2
Bunting, Michael $3,000,000$3,000,000 LW UFA - 3	Cooley, Logan $950,000$950,000 C RFA - 3	Knies, Matthew $950,000$950,000 LW, RW RFA - 2
Aston-Reese, Zach $950,000$950,000 LW, RW UFA - 1	Acciari, Noel $3,000,000$3,000,000 C, RW UFA - 3	Lafferty, Sam $1,150,000$1,150,000 RW, C, LW UFA - 1

Left Defense	Right Defense	Goaltender
Rielly, Morgan $7,500,000$7,500,000 LD NMC UFA - 7	Brodie, TJ $5,000,000$5,000,000 LD/RD M-NTC UFA - 1	Samsonov, Ilya $3,000,000$3,000,000 G UFA - 1
McCabe, Jake $2,000,000$2,000,000 LD/RD M-NTC UFA - 2	Liljegren, Timothy $1,400,000$1,400,000 RD RFA - 1	Woll, Joseph $766,667$766,667 G RFA - 2
Giordano, Mark $800,000$800,000 LD UFA - 1	Timmins, Conor $1,100,000$1,100,000 RD RFA - 2

Scratches	Injured Reserve (IR)	Long Term IR (LTIR)
Gustafsson, Erik $950,000$950,000 LD UFA - 1
Schenn, Luke $950,000$950,000 RD UFA - 3

Special Teams

Power Play 1
Nylander, W.		Tavares, J.		Matthews, A.
	Marner, M.		Rielly, M.

Power Play 2
Järnkrok, C.		O'Reilly, R.		Knies, M.
	Timmins, C.		Cooley, L.

Penalty Kill 1
	Acciari, N.	Marner, M.
	McCabe, J.	Liljegren, T.

Penalty Kill 2
	Aston-Reese, Z.	Lafferty, S.
	Giordano, M.	Brodie, T.

Mar. 21, 2023 at 8:47 a.m.

Yotes269

Joined: Apr. 2021

Posts: 2,173

Likes: 1,000

What a laughably atrocious offer

Hawksguy81 and KrispyBBQ liked this.

Mar. 21, 2023 at 8:56 a.m.

Caniac2000

Joined: May 2018

Posts: 19,537

Likes: 5,032

I saw Cooley being traded and was expecting this to be a thread with Matthews going to the desert. This is up there for one of the worst trade proposals I've ever seen

Hawksguy81 and KrispyBBQ 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

Leafs next year

Description

Free Agent Signings

Trades

TOR

ARI

Buyouts

Roster

Special Teams

Embed Code

Text-Embed

Question:

Options: