TORONTO MAPLE LEAFS

PROJECTED CAP HIT Tooltip : $85,695,850
PROJECTED LTIR USED Tooltip : $4,195,850
PROJECTED CAP SPACE Tooltip : $0
CURRENT CAP SPACE Tooltip : $501,954
DEADLINE CAP SPACE Tooltip : $501,954
TODAYS CAP HIT Tooltip : $86,402,283
ROSTER SIZE: 23/23
CONTRACTS: 45/50
RESERVE LIST: 69/90
INJURIES: 5
GENERAL MANAGER: Kyle Dubas
HEAD COACH: Sheldon Keefe

LTIR Summary

ACSL: $81,459,237
LTIRP.BONUS POOLSALARY POOL
Relief$0$5,445,000
Usage$0$4,943,046
Remaining$0$501,954
DRAFT YEARROUND 1ROUND 2ROUND 3ROUND 4ROUND 5ROUND 6ROUND 7
2022
Toronto Maple Leafs
Toronto Maple Leafs
Toronto Maple Leafs
Toronto Maple Leafs
Toronto Maple Leafs
Toronto Maple Leafs
Toronto Maple Leafs
2023
Toronto Maple Leafs
Toronto Maple Leafs
Toronto Maple Leafs
Toronto Maple Leafs
Toronto Maple Leafs
Toronto Maple Leafs
Toronto Maple Leafs
2024
Toronto Maple Leafs
Toronto Maple Leafs
Toronto Maple Leafs
Toronto Maple Leafs
Toronto Maple Leafs
Toronto Maple Leafs
Toronto Maple Leafs
FORWARDS (13 - $44,036,783)YEARS REMAININGTERMSPOSSTATUSACQUIREDAGECAP%2021-222022-232023-242024-252025-262026-27
Matthews, Auston "A"3 UFACNHLDraft2414.3$11,640,250$11,640,250$10,470,000$750,000$0$9,720,000$11,640,250$11,640,250$7,950,000$750,000$0$7,200,000$11,640,250$11,640,250$7,975,000$775,000$0$7,200,000NMC
UFA
Tavares, John "C"4 UFANMCCNHLSigned3113.5$11,000,000$11,000,000$9,350,000$910,000$0$8,440,000NMC$11,000,000$11,000,000$7,950,000$910,000$0$7,040,000NMC$11,000,000$11,000,000$7,950,000$910,000$0$7,040,000NMC$11,000,000$11,000,000$7,950,000$910,000$0$7,040,000NMC
UFA
Nylander, William3 UFARW, LWNHLDraft258.5$6,962,366$6,962,366$6,000,000$2,500,000$0$3,500,000$6,962,366$6,962,366$6,000,000$2,500,000$0$3,500,000$6,962,366$6,962,366$6,000,000$2,500,000$0$3,500,000M-NTC
UFA
Kerfoot, Alexander2 UFAC, LWNHLTrade274.3$3,500,000$3,500,000$2,700,000$750,000$0$1,950,000$3,500,000$3,500,000$2,700,000$750,000$0$1,950,000M-NTC
UFA
Ritchie, Nick2 UFALWNHLSigned263.1$2,500,000$2,500,000$1,700,000$1,700,000$0$0$2,500,000$2,500,000$3,300,000$3,300,000$0$0
UFA
Kämpf, David2 UFAC, RWNHLSigned261.8$1,500,000$1,500,000$1,400,000$1,400,000$0$0$1,500,000$1,500,000$1,600,000$1,600,000$0$0
UFA
Kase, Ondrej1 RFARWNHLSigned261.5$1,250,000$1,250,000$1,250,000$1,250,000$0$0
Arbitration EligibleRFA
Engvall, Pierre1 RFALW, CNHLDraft251.5$1,250,000$1,250,000$1,250,000$1,250,000$0$0
Arbitration EligibleRFA
Clifford, Kyle1 UFALWEmerg. LoanTrade301.2$1,000,000$1,000,000$1,300,000$1,300,000$0$0
UFA
Bunting, Michael2 UFALWNHLSigned261.2$950,000$950,000$750,000$750,000$0$0$950,000$950,000$1,150,000$1,150,000$0$0
UFA
Simmonds, Wayne2 UFANTCRW, LWNHLSigned331.1$900,000$900,000$750,000$750,000$0$0NTC$900,000$900,000$1,050,000$1,050,000$0$0M-NTC
UFA
Steeves, Alex3 RFAELC Waivers ExemptCNHLSigned211.0$834,167$834,167$825,000$750,000$0$75,000$834,167$834,167$825,000$750,000$0$75,000$834,167$834,167$852,500$775,000$0$77,500
RFA
Spezza, Jason1 UFA35+C, RWSuspendedSigned380.9$750,000$750,000$750,000$750,000$0$0
UFA
TOTAL27.554.0$44,036,783$44,036,783$38,495,000$14,810,000$0$23,685,000$39,786,783$39,786,783$32,525,000$12,760,000$0$19,765,000$30,436,783$30,436,783$22,777,500$4,960,000$0$17,817,500$11,000,000$11,000,000$7,950,000$910,000$0$7,040,000
DEFENSE (8 - $21,523,333)YEARS REMAININGTERMSPOSSTATUSACQUIREDAGECAP%2021-222022-232023-242024-252025-262026-27
Muzzin, Jake "A"3 UFANTCLDNHLTrade326.9$5,625,000$5,625,000$6,500,000$1,000,000$0$5,500,000NTC$5,625,000$5,625,000$4,000,000$2,000,000$0$2,000,000NTC$5,625,000$5,625,000$4,000,000$2,000,000$0$2,000,000M-NTC
UFA
Rielly, Morgan "A"9 UFANMCLDNHLDraft276.1$5,000,000$5,000,000$5,000,000$3,000,000$0$2,000,000NMC
Extension
$7,500,000
$7,500,000$8,000,000$4,000,000$0$4,000,000NMC
$7,500,000$7,500,000$10,000,000$5,000,000$0$5,000,000NMC$7,500,000$7,500,000$10,000,000$10,000,000$0$0NMC$7,500,000$7,500,000$8,000,000$8,000,000$0$0NMC$7,500,000
Future Year Expiry
$7,500,000$6,000,000$6,000,000$0$0NMC
Brodie, TJ3 UFANTCRDNHLSigned316.1$5,000,000$5,000,000$5,000,000$5,000,000$0$0NTC$5,000,000$5,000,000$5,000,000$5,000,000$0$0NTC$5,000,000$5,000,000$7,500,000$7,500,000$0$0M-NTC
UFA
Holl, Justin2 UFAM-NTCRDNHLSigned292.5$2,000,000$2,000,000$2,000,000$2,000,000$0$0M-NTC$2,000,000$2,000,000$2,000,000$2,000,000$0$0M-NTC
UFA
Dermott, Travis2 RFALD/RDNHLDraft241.8$1,500,000$1,500,000$1,250,000$1,250,000$0$0$1,500,000$1,500,000$1,750,000$1,750,000$0$0
Arbitration EligibleRFA
Liljegren, Timothy1 RFAELCPerformance Bonus Waivers ExemptRDNHLDraft221.1$863,333$1,263,333$832,500$832,500$400,000$0
RFA
Rubins, Kristians1 RFAELC Waivers ExemptLDEmerg. LoanSigned231.0$785,000$785,000$810,000$750,000$0$60,000
Arbitration EligibleRFA
Biega, Alex1 UFARDEmerg. LoanSigned330.9$750,000$750,000$750,000$750,000$0$0
UFA
TOTAL27.626.4$21,523,333$21,923,333$22,142,500$14,582,500$400,000$7,560,000$21,625,000$21,625,000$20,750,000$14,750,000$0$6,000,000$18,125,000$18,125,000$21,500,000$14,500,000$0$7,000,000$7,500,000$7,500,000$10,000,000$10,000,000$0$0$7,500,000$7,500,000$8,000,000$8,000,000$0$0$7,500,000$7,500,000$6,000,000$6,000,000$0$0
GOALIES (2 - $2,400,000)YEARS REMAININGTERMSPOSSTATUSACQUIREDAGECAP%2021-222022-232023-242024-252025-262026-27
Campbell, Jack1 UFAGNHLTrade292.0$1,650,000$1,650,000$1,800,000$1,800,000$0$0
UFA
Woll, Joseph1 RFA Waivers ExemptGEmerg. LoanDraft230.9$750,000$750,000$750,000$750,000$0$0
RFA
TOTAL26.02.9$2,400,000$2,400,000$2,550,000$2,550,000$0$0
INJURED RESERVE (2 - $11,797,167)YEARS REMAININGTERMSPOSSTATUSACQUIREDAGECAP%2021-222022-232023-242024-252025-262026-27
Marner, Mitchell "A"4 UFARWIR InjuryDraft2413.4$10,903,000$10,903,000$10,358,000$750,000$0$9,608,000$10,903,000$10,903,000$8,000,000$750,000$0$7,250,000$10,903,000$10,903,000$8,025,000$775,000$0$7,250,000NMC$10,903,000$10,903,000$8,025,000$775,000$0$7,250,000NMC
UFA
Sandin, Rasmus1 RFAELC Waivers ExemptLDIR InjuryDraft211.1$894,167$894,167$832,500$832,500$0$0
RFA
TOTAL22.514.5$11,797,167$11,797,167$11,190,500$1,582,500$0$9,608,000$10,903,000$10,903,000$8,000,000$750,000$0$7,250,000$10,903,000$10,903,000$8,025,000$775,000$0$7,250,000$10,903,000$10,903,000$8,025,000$775,000$0$7,250,000
LONG-TERM INJURED RESERVE (2 - $5,445,000)YEARS REMAININGTERMSPOSSTATUSACQUIREDAGECAP%2021-222022-232023-242024-252025-262026-27
Mrázek, Petr
Salary Relief: $3,800,000
P.Bonus Relief: $0
3 UFAM-NTCGLTIR InjurySigned294.7$3,800,000$3,800,000$2,800,000$2,800,000$0$0M-NTC$3,800,000$3,800,000$4,200,000$4,200,000$0$0M-NTC$3,800,000$3,800,000$4,400,000$4,400,000$0$0M-NTC
UFA
Mikheyev, Ilya
Salary Relief: $1,645,000
P.Bonus Relief: $0
1 UFALW, RWLTIR InjurySigned272.0$1,645,000$1,645,000$2,190,000$2,190,000$0$0
UFA
TOTAL28.06.7$5,445,000$5,445,000$4,990,000$4,990,000$0$0$3,800,000$3,800,000$4,200,000$4,200,000$0$0$3,800,000$3,800,000$4,400,000$4,400,000$0$0
SEASON OPENING INJURED RESERVE (1)YEARS REMAININGTERMSPOSSTATUSACQUIREDAGECAP%2021-222022-232023-242024-252025-262026-27
Scott, Ian1 RFAELC Waivers ExemptGSOIRDraft22$0$910,833$832,500$832,500$0$0
RFA
TOTAL22.00.0$0$910,833$832,500$832,500$0$0

DEAD CAP

RETAINED SALARY (1)YEARS REMAINING2021-222022-232023-242024-252025-262026-27
Phil Kessel$1,200,000$900,000$750,000
TOTAL$1,200,000$900,000

ACQUIRED METHOD SUMMARY

Roster Statistics
ROSTER SIZE 23147211
STANDARD PLAYER CONTRACTS 452615311
AVERAGE AGE 27.428.329.3323132
ROSTER SIGNING BONUSES $40,853,000$33,015,000$32,067,500$14,290,000$0$0
Cap Hit Statistics
ROSTER & BURIED CAP HIT $85,202,283$76,114,783$63,264,783$29,403,000$7,500,000$7,500,000
DEAD CAP HIT $1,200,000-----
CARRYOVER BONUS OVERAGES ------
PROJECTED CAP HIT $85,695,850$76,114,783$63,264,783$29,403,000$7,500,000$7,500,000
SALARY CAP $81,500,000$81,500,000$81,500,000$81,500,000$81,500,000$81,500,000
PROJECTED CAP SPACE $0$5,385,217$18,235,217$52,097,000$74,000,000$74,000,000
CURRENT CAP SPACE $501,954-----
Additional Statistics
POTENTIAL PERFORMANCE BONUSES $400,000$0$0$0$0$0
ESTIMATED SALARY EXPENDITURE $85,365,500$69,000,000$58,007,500$25,975,000$8,000,000$6,000,000
DEAD CAP SALARY EXPENDITURE $900,000-----
NON-ROSTER SIGNING BONUSES $710,800$557,500$330,000---
RETAINED SALARY REMAINING 233333

NON-ROSTER

FORWARDS (10)YEARS REMAININGTERMSPOSSTATUSACQUIREDAGECAP%2021-222022-232023-242024-252025-262026-27
Amirov, Rodion3 RFAELC Waivers ExemptLWLoanDraft20-$925,000$925,000$925,000$832,500$0$92,500$925,000$925,000$925,000$832,500$0$92,500$925,000$925,000$925,000$832,500$0$92,500
RFA
Kressler, Braeden3 RFAELCSlide Candidate Waivers Exempt Exempt from the 50 Contract LimitCJuniorSigned18-$835,000$835,000$80,000$80,000$0$75,000$835,000$835,000$80,000$80,000$0$75,000$835,000$835,000$80,000$80,000$0$80,000
RFA
Gogolev, Pavel3 RFAELC Waivers ExemptRWMinorSigned21-$834,167$834,167$80,000$80,000$0$75,000$834,167$834,167$80,000$80,000$0$75,000$834,167$834,167$80,000$80,000$0$77,500
RFA
Holmberg, Pontus2 RFAELC Waivers ExemptRW, LWLoanDraft22-$827,500$827,500$825,000$750,000$0$75,000$827,500$827,500$830,000$750,000$0$80,000
RFA
Abramov, Mikhail3 RFAELC Waivers ExemptCMinorDraft20-$809,444$809,444$70,000$70,000$0$75,000$809,444$809,444$70,000$70,000$0$80,000$809,444$809,444$70,000$70,000$0$0
RFA
Robertson, Nicholas3 RFAELC Waivers ExemptLWMinorDraft20-$796,667$796,667$70,000$70,000$0$85,000$796,667$796,667$70,000$70,000$0$0$796,667$796,667$70,000$70,000$0$0
RFA
Der-Arguchintsev, Semyon2 RFAELC Waivers ExemptCMinorDraft21-$766,667$766,667$70,000$70,000$0$0$766,667$766,667$70,000$70,000$0$0
RFA
Gabriel, Kurtis1 UFARWMinorSigned28-$750,000$750,000$750,000$750,000$0$0
UFA
Anderson, Joey2 RFARWMinorTrade23-$750,000$750,000$100,000$100,000$0$0$750,000$750,000$800,000$800,000$0$0
Arbitration EligibleRFA
Seney, Brett1 UFAC, LWMinorSigned25-$750,000$750,000$250,000$250,000$0$0
UFA
TOTAL21.8-$8,044,445$8,044,445$3,220,000$3,052,500$0$477,500$6,544,445$6,544,445$2,925,000$2,752,500$0$402,500$4,200,278$4,200,278$1,225,000$1,132,500$0$250,000
DEFENSE (7)YEARS REMAININGTERMSPOSSTATUSACQUIREDAGECAP%2021-222022-232023-242024-252025-262026-27
Villeneuve, William3 RFAELCSlide Candidate Waivers Exempt Exempt from the 50 Contract LimitRDJuniorDraft19-$835,000$835,000$80,000$80,000$0$75,000$835,000$835,000$80,000$80,000$0$75,000$835,000$835,000$80,000$80,000$0$80,000
RFA
Král, Filip2 RFAELC Waivers ExemptLDMinorDraft22-$810,000$810,000$70,000$70,000$0$75,000$810,000$810,000$70,000$70,000$0$80,000
RFA
Hollowell, Mac1 RFAELC Waivers ExemptRDMinorDraft23-$799,766$799,766$70,000$70,000$0$83,300
RFA
Dahlström, Carl1 UFALDMinorSigned26-$750,000$750,000$375,000$375,000$0$0
UFA
Menell, Brennan1 RFADMinorTrade24-$750,000$750,000$400,000$400,000$0$0
RFA
Duszak, Joseph1 RFA Waivers ExemptRDMinorSigned24-$750,000$750,000$150,000$150,000$0$0
Arbitration EligibleRFA
Kivihalme, Teemu1 UFALDMinorSigned26-$725,000$725,000$100,000$100,000$0$0
UFA
TOTAL23.4-$5,419,766$5,419,766$1,245,000$1,245,000$0$233,300$1,645,000$1,645,000$150,000$150,000$0$155,000$835,000$835,000$80,000$80,000$0$80,000
GOALIES (2)YEARS REMAININGTERMSPOSSTATUSACQUIREDAGECAP%2021-222022-232023-242024-252025-262026-27
Källgren, Erik2 RFA Waivers ExemptGMinorSigned25-$750,000$750,000$350,000$350,000$0$0$750,000$750,000$450,000$450,000$0$0
RFA
Hutchinson, Michael1 UFAGMinorSigned31-$725,000$725,000$350,000$350,000$0$0
UFA
TOTAL28.0-$1,475,000$1,475,000$700,000$700,000$0$0$750,000$750,000$450,000$450,000$0$0

Legend

Waivers Exempt
Waivers-Exempt
Slide Candidate
Slide Candidate
Injury
Injured
Unconfirmed Information
Unconfirmed Info
Exempt from the 50 Contract Limit
SPC Exempt
Performance Bonus
Potential Perf. Bonuses
Unrestricted Free Agent
Restricted Free Agent
123
Two-way
35+
35+ Contract
NMC
No Move Clause
NTC
No Trade Clause
ELC
Entry-Level Contract
RS
Retained Salary Transaction