Toronto Maple Leafs Finances
Pro Payroll
| Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ryan Johansen | 31 | C/W | $8,136,000 | $8,136,000 | $8,136,000 | UFA |
||||||
| Mike Hoffman | 34 | C/W | $5,800,000 | $5,800,000 | $5,800,000 | UFA |
||||||
| Ethan Bear | 27 | D | $1,872,000 | $1,872,000 | RFA |
|||||||
| Ryan Donato | 28 | C/W | $1,778,400 | $2,052,000 | $2,052,000 | $2,052,000 | UFA |
|||||
| Philipp Kurashev | 24 | C/W | $681,750 | $681,750 | RFA |
|||||||
| Adam Erne | 29 | C/W | $2,373,000 | $2,373,000 | UFA |
|||||||
| Colin Blackwell | 31 | C/W | $3,345,000 | $3,345,000 | UFA |
|||||||
| Peyton Krebs | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Sebastien Aho | 28 | D | $676,800 | $839,025 | $839,025 | $839,025 | $839,025 | $839,025 | UFA |
|||
| Ryan Murray | 30 | D | $3,289,359 | $3,289,359 | $3,289,359 | UFA |
||||||
| Walker Duehr | 26 | RW | $2,856,000 | $2,856,000 | $2,856,000 | RFA |
||||||
| Colin White | 27 | C/W | $4,081,896 | $4,081,896 | RFA |
|||||||
| Joel Kiviranta | 28 | C/W | $982,800 | $795,150 | $795,150 | $795,150 | UFA |
|||||
| Paul Cotter | 24 | C/W | $705,990 | $705,990 | RFA |
|||||||
| Radim Zohorna | 28 | C/W | $776,250 | $776,250 | $776,250 | $776,250 | $776,250 | UFA |
||||
| Danil Gushchin | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
| Connor Mackey | 27 | D | $854,100 | $854,100 | RFA |
|||||||
| Arber Xhekaj | 23 | D | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | RFA |
||||
| Zack Kassian | 33 | C/W | $2,500,000 | UFA |
||||||||
| Emil Andrae | 22 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
| Petr Mrazek | 32 | G | $2,633,333 | $2,633,333 | $2,633,333 | UFA |
||||||
| Pheonix Copley | 32 | G | $1,500,000 | $1,500,000 | UFA |
|||||||
| Jakub Skarek | 24 | G | $694,628 | $694,628 | RFA |
|||||||
| Special Salary | $10,162,500 | $3,187,500 | ||||||||||
| Total | $61,974,806 | $49,560,481 | $32,527,117 | $7,962,425 | $5,115,275 | $839,025 |
Coaching Payroll
| Coach Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Martin St. Louis | 48 | HC | $0 | $0 | $0 | $0 |
Farm Payroll
| Player Name | Age | Pos | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Emil Bemstrom | 25 | C/W | $834,300 | $834,300 | $834,300 | RFA |
||||||
| Emil Heineman | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
| Matej Blumel | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Brayden Pachal | 24 | D | $765,000 | $765,000 | $765,000 | RFA |
||||||
| Linus Karlsson | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Martin Pospisil | 24 | C/W | $750,000 | $750,000 | $750,000 | $750,000 | $750,000 | RFA |
||||
| Mikhail Abramov | 23 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Jacob Perreault | 22 | C/W | $925,000 | $925,000 | $925,000 | RFA |
||||||
| Marc Del Gaizo | 24 | D | $925,000 | $781,065 | $781,065 | RFA |
||||||
| Louis Crevier | 23 | D | $925,000 | $925,000 | $925,000 | RFA |
||||||
| Total | $8,824,300 | $8,680,365 | $5,905,365 | $750,000 | $750,000 |
Finances Overview
| Salary Cap | |
|---|---|
| Salary Cap | $82,500,000 |
| Current Payroll | $61,974,806 |
| Cap Space | $20,525,194 |
| Projections | |
|---|---|
| Current Cash Balance | $43,833,855 |
| Projected Expenses | - $268,458 |
| Projected Revenues | $ |
| Projected Cash Balance | $43,565,397 |
| Revenues | |
|---|---|
| Total Income To Date | $74,619,200 |
| Avg. Income per Home Game | $1,819,980 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $52,727,921 |
| Approx. Daily Expenses | $268,458 |
| Attendance | |
|---|---|
| Home Games Played | 41 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |