Toronto Maple Leafs
Finances Summary
$104.00m
|
$76.90m
| Income | |||||
|---|---|---|---|---|---|
| YTD Revenue | Home Games | Avg. per Game | Avg. Attendance | ||
| — | — | — | — | ||
| Expenses | ||||
|---|---|---|---|---|
| YTD Expenses | Players Total Salaries | Players Total Avg. Salaries | Special Salary Cap | Coaches Salaries |
| — | $108,100,000 | $108,100,000 | -$3,000,000 | $3,000,000 |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Players Out of Cap | Farm Team Salary |
| $0 | — | 20 | 0 | $2,604,188 |
| Estimate | |||
|---|---|---|---|
| Remaining Season Days | Expenses per Day | Est. Expenses Remaining | Est. Revenue Remaining |
| — | — | — | — |
| Team Total Estimate | |||
|---|---|---|---|
| Est. Season Expenses | Est. Season Salary Cap | Available Cap Space | Over Salary Floor |
| $0 | $0 | -$1,100,000 | $28,200,000 |
| Est. Season Revenue | Current Bank Account | Proj. Bank Account | Balance |
| $0 | $124,276,802 | $124,276,802 | $0 |
| Air Canada Centre | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $166 | — | — | |
| Level 2 | 5000 | $136 | — | — | |
| Level 3 | 4000 | $116 | — | — | |
| Level 4 | 3000 | $65 | — | — | |
| Luxury | 1000 | $250 | — | — | |
| Total/Avg. | 19,000 | — | — | — | |
Pro Players Salaries (20)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 33 | 4 | $8,250,000 | |
| 32 | 4 | $8,000,000 | |
| 31 | 3 | $8,000,000 | |
| 31 | 3 | $7,500,000 | |
| 28 | 3 | $7,250,000 | |
| 25 | 2 | $7,100,000 | |
| 30 | 1 | $6,500,000 | |
| 30 | 5 | $6,500,000 | |
| 32 | 2 | $6,000,000 | |
| 31 | 1 | $6,000,000 | |
| 25 | 1 | $5,500,000 | |
| 34 | 1 | $5,250,000 | |
| 25 | 5 | $5,000,000 | |
| 27 | 1 | $5,000,000 | |
| 25 | 3 | $3,850,000 | |
| 24 | 2 | $3,250,000 | |
| 28 | 4 | $2,500,000 | |
| 28 | 2 | $2,500,000 | |
| 31 | 4 | $2,400,000 | |
| 26 | 1 | $1,750,000 | |
| 20 Contracts | 28.8 | - | $108,100,000 |
Farm Players Salaries (25)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 21 | 3 | $250,000 | |
| 22 | 2 | $188,667 | |
| 26 | 2 | $160,000 | |
| 22 | 2 | $145,000 | |
| 24 | 2 | $120,000 | |
| 22 | 3 | $95,000 | |
| 24 | 1 | $92,500 | |
| 22 | 3 | $90,556 | |
| 28 | 3 | $90,000 | |
| 29 | 3 | $90,000 | |
| 30 | 1 | $90,000 | |
| 26 | 3 | $90,000 | |
| 24 | 3 | $90,000 | |
| 27 | 2 | $90,000 | |
| 24 | 1 | $87,833 | |
| 27 | 1 | $87,500 | |
| 24 | 1 | $85,800 | |
| 26 | 1 | $85,000 | |
| 24 | 2 | $85,000 | |
| 27 | 2 | $85,000 | |
| 24 | 3 | $85,000 | |
| 25 | 3 | $82,500 | |
| 23 | 1 | $81,333 | |
| 30 | 2 | $80,000 | |
| 28 | 1 | $77,500 | |
| 25 Contracts | 25.2 | - | $26,041,889 |
Projections & Commitments
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 33 | 4 | 7.9 | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | UFA · age 37 | |
| D | 32 | 4 | 7.7 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA · age 36 | |
| D | 31 | 3 | 7.7 | $8,000,000 | $8,000,000 | $8,000,000 | UFA · age 34 | ||
| D | 31 | 3 | 7.2 | $7,500,000 | $7,500,000 | $7,500,000 | UFA · age 34 | ||
| G | 28 | 3 | 7.0 | $7,250,000 | $7,250,000 | $7,250,000 | UFA · age 31 | ||
| F | 25 | 2 | 6.8 | $7,100,000 | $7,100,000 | RFA · age 27 | |||
| F | 30 | 1 | 6.3 | $6,500,000 | UFA · age 31 | ||||
| D | 30 | 5 | 6.3 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | |
| F | 32 | 2 | 5.8 | $6,000,000 | $6,000,000 | UFA · age 34 | |||
| F | 31 | 1 | 5.8 | $6,000,000 | UFA · age 32 | ||||
| D | 25 | 1 | 5.3 | $5,500,000 | RFA · age 26 | ||||
| F | 34 | 1 | 5.0 | $5,250,000 | UFA · age 35 | ||||
| D | 25 | 5 | 4.8 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | |
| F | 27 | 1 | 4.8 | $5,000,000 | RFA · age 28 | ||||
| F | 25 | 3 | 3.7 | $3,850,000 | $3,850,000 | $3,850,000 | RFA · age 28 | ||
| F | 24 | 2 | 3.1 | $3,250,000 | $3,250,000 | RFA · age 26 | |||
| F | 28 | 4 | 2.4 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | UFA · age 32 | |
| G | 28 | 2 | 2.4 | $2,500,000 | $2,500,000 | UFA · age 30 | |||
| F | 31 | 4 | 2.3 | $2,400,000 | $2,400,000 | $2,400,000 | $2,400,000 | UFA · age 35 | |
| F | 26 | 1 | 1.7 | $1,750,000 | RFA · age 27 | ||||
| Total: 20 Contracts | — | 28.8 | — | 103.94% | (20) $108,100,000 | (14) $78,100,000 | (10) $59,250,000 | (6) $32,650,000 | (2) $11,500,000 |
| Special Salary Cap Value | 2.88% | -$3,000,000 | — | — | — | — | |||
| Estimated Cap Space | -$1,100,000 | — | — | — | — | ||||
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 21 | 3 | 2.4 | $2,500,000 | $2,500,000 | $2,500,000 | RFA · age 24 | ||
| F | 22 | 2 | 1.8 | $1,886,667 | $1,886,667 | RFA · age 24 | |||
| D | 26 | 2 | 1.5 | $1,600,000 | $1,600,000 | RFA · age 28 | |||
| F | 22 | 2 | 1.4 | $1,450,000 | $1,450,000 | RFA · age 24 | |||
| D | 24 | 2 | 1.2 | $1,200,000 | $1,200,000 | RFA · age 26 | |||
| F | 22 | 3 | 0.9 | $950,000 | $950,000 | $950,000 | RFA · age 25 | ||
| F | 24 | 1 | 0.9 | $925,000 | RFA · age 25 | ||||
| G | 22 | 3 | 0.9 | $905,556 | $905,556 | $905,556 | RFA · age 25 | ||
| D | 28 | 3 | 0.9 | $900,000 | $900,000 | $900,000 | UFA · age 31 | ||
| D | 29 | 3 | 0.9 | $900,000 | $900,000 | $900,000 | UFA · age 32 | ||
| D | 30 | 1 | 0.9 | $900,000 | UFA · age 31 | ||||
| F | 26 | 3 | 0.9 | $900,000 | $900,000 | $900,000 | UFA · age 29 | ||
| D | 24 | 3 | 0.9 | $900,000 | $900,000 | $900,000 | RFA · age 27 | ||
| G | 27 | 2 | 0.9 | $900,000 | $900,000 | UFA · age 29 | |||
| F | 24 | 1 | 0.8 | $878,333 | RFA · age 25 | ||||
| F | 27 | 1 | 0.8 | $875,000 | RFA · age 28 | ||||
| G | 24 | 1 | 0.8 | $858,000 | RFA · age 25 | ||||
| F | 26 | 1 | 0.8 | $850,000 | RFA · age 27 | ||||
| F | 24 | 2 | 0.8 | $850,000 | $850,000 | RFA · age 26 | |||
| F | 27 | 2 | 0.8 | $850,000 | $850,000 | UFA · age 29 | |||
| F | 24 | 3 | 0.8 | $850,000 | $850,000 | $850,000 | RFA · age 27 | ||
| D | 25 | 3 | 0.8 | $825,000 | $825,000 | $825,000 | RFA · age 28 | ||
| F | 23 | 1 | 0.8 | $813,333 | RFA · age 24 | ||||
| F | 30 | 2 | 0.8 | $800,000 | $800,000 | UFA · age 32 | |||
| F | 28 | 1 | 0.7 | $775,000 | UFA · age 29 | ||||
| Total: 25 Contracts | — | 25.2 | — | 0.00% | (25) $26,041,889 | (17) $19,167,223 | (9) $9,630,556 | (0) $0 | (0) $0 |
Note: The salary cap amounts for the current year and the % of salary cap are based on a calculation of the simple salary cap calculation. Since the league's salary cap is based on complex calculation, the results of this analysis could be incorrect by a small margin.
The Current Year Pro Salary Cap:
$104,000,000
/ Floor:
$76.90m
0 Retained
View all →| Type | Player | Retained % | Retained Cap Hit | Acquired By | Date |
|---|---|---|---|---|---|
| No active salary retentions for 2026-27. | |||||