Pt 1: 2017-18 Leafs LTIR/Excess Bonus Year

Forums/Armchair-GM

Page 1 of 1

Created by: Billius

Team: 2017-18 Toronto Maple Leafs

Initial Creation Date: Oct. 11, 2017

Published: Oct. 12, 2017

Salary Cap Mode: Basic

Description

Leafs are using both of their LTIR's this year for a total of $10.55M in potential cap relief. They currently have $4.55M of cap space available with Rosen on the roster.
Rosen's cap hit includes his ELC bonus because of the complexities of LTIR relief and bonus limits.
Because Leafs have used LTIRs, the full Performance Bonuses earned will need to be paid out of next year's Cap, estimated at $5.4M.

Free Agent Signings

UFA		YEARS	CAP HIT
Calle Rosen, Including Perf. Bonus		2	$1,775,000

Buyouts

Tim Gleason: $1,333,333
Jared Cowen: $750,000
Mikhail Grabovski: $0

Retained Salary Transactions

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

Buried

Martin Marincin: $225,000 ($1,250,000)

Draft	Round 1	Round 2	Round 3	Round 4	Round 5	Round 6	Round 7
2018
2019
2020

ROSTER

LONG-TERM OUTLOOK

EMBED

TEXT-EMBED

ROSTER SIZE	SALARY CAP	CAP HIT	OVERAGES	BONUSES	CAP SPACE
23	$75,000,000	$70,054,167	$5,370,000	$5,400,000	$4,945,833

Left Wing	Centre	Right Wing
Marleau, Patrick $6,250,000$6,250,000 LW, C NMC UFA - 3	Matthews, Auston $925,000$925,000 ($2,850,000$3M) C UFA - 2	Nylander, William $894,167$894,167 ($850,000$850K) RW UFA - 1
van Riemsdyk, James $4,250,000$4,250,000 LW, RW M-NTC UFA - 1	Kadri, Nazem $4,500,000$4,500,000 C UFA - 5	Komarov, Leo $2,950,000$2,950,000 RW, LW, C UFA - 1
Martin, Matt $2,500,000$2,500,000 LW, RW UFA - 3	Bozak, Tyler $4,200,000$4,200,000 C, RW M-NTC UFA - 1	Marner, Mitchell $894,167$894,167 ($850,000$850K) RW UFA - 2
Hyman, Zach $2,250,000$2,250,000 RW, LW UFA - 4	Moore, Dominic $1,000,000$1,000,000 C, LW UFA - 1	Brown, Connor $2,100,000$2,100,000 RW, LW UFA - 3
Leivo, Josh $612,500$612,500 RW, LW UFA - 1	Fehr, Eric $2,000,000$2,000,000 C, RW UFA - 1

Left Defense	Right Defense	Goaltender
Rielly, Morgan $5,000,000$5,000,000 LD UFA - 5	Hainsey, Ron $3,000,000$3,000,000 RD M-NTC UFA - 2	Andersen, Frederik $5,000,000$5,000,000 G M-NTC UFA - 4
Gardiner, Jake $4,050,000$4,050,000 LD UFA - 2	Zaitsev, Nikita $4,500,000$4,500,000 RD UFA - 7
Borgman, Andreas $925,000$925,000 ($850,000$850K) LD UFA - 2	Carrick, Connor $750,000$750,000 RD UFA - 1	McElhinney, Curtis $850,000$850,000 G UFA - 2
Calle Rosen, Including Perf. Bonus $1,775,000$1,775,000

Scratches	Injured Reserve (IR)	Long Term IR (LTIR)
		Horton, Nathan $5,300,000$5,300,000 RW M-NTC, NMC UFA - 3
		Lupul, Joffrey $5,250,000$5,250,000 LW, RW M-NTC UFA - 1

Oct. 12, 2017 at 4:39 p.m.

palhal

LongtimeLeafsufferer

Joined: Jul. 2015

Posts: 59,965

Likes: 22,930

Thanks for this. With the carryover next year, and Leafs wanting to have zero carrying over into 2019/20, appears to me, no cap to sign JVR, or Bozak or even a trade to acquire good veteran Dman.

Oct. 12, 2017 at 10:31 p.m.

Billius

Thread Starter

Leafs Fan

Joined: Jun. 2017

Posts: 324

Likes: 24

Quoting: palhal

Thanks for this. With the carryover next year, and Leafs wanting to have zero carrying over into 2019/20, appears to me, no cap to sign JVR, or Bozak or even a trade to acquire good veteran Dman.

Palhal, after some discussion this week about whether Leafs should sign JVR and whether there was even cap room, I decided to write an article walking through how it could theoretically be done. I'd be interested in your thoughts and anyone else's.

JVR, Jake, Patty and the Winding Road to 2019

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