TORONTO MAPLE LEAFS

PROJECTED CAP HIT : $96,027,583

PROJECTED LTIR USED : $12,527,583

PROJECTED CAP SPACE : $0

CURRENT CAP SPACE

: $3,109,999

DEADLINE CAP SPACE

: $3,109,999

TODAY'S CAP HIT

: $96,243,950

ROSTER SIZE: 22/23

CONTRACTS: 47/50

RESERVE LIST: 63/90

INJURIES: 4

GENERAL MANAGER: Brad Treliving

HEAD COACH: Sheldon Keefe

Powered by capfriendly.com

Draft	Round 1	Round 2	Round 3	Round 4	Round 5	Round 6	Round 7
2024
2025
2026

CAP HIT

AAV

TOTAL SAL.

BASE SAL.

SIGNING BONUS

PERF. BONUS

CLAUSES

Forwards (13 - $58,114,783)	Years Remaining	Terms	POS	Status	Acquired	Age	Cap%	2023-24	2024-25	2025-26	2026-27	2027-28	2028-29
Matthews, Auston "A"	5 UFA	NMC	C	NHL	Draft	26	13.9	$11,640,250$11,640,250$7,975,000$775,000$0$7,200,000NMC	$13,250,000$13,250,000$16,700,000$775,000$0$15,925,000NMC	$13,250,000$13,250,000$15,200,000$775,000$0$14,425,000NMC	$13,250,000$13,250,000$11,080,000$900,000$0$10,180,000NMC	$13,250,000$13,250,000$10,020,000$900,000$0$9,120,000NMC	UFA
Tavares, John "C"	2 UFA	NMC	C, LW	NHL	Signed	33	13.2	$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
Marner, Mitchell "A"	2 UFA	NMC	RW	NHL	Draft	26	13.1	$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
Nylander, William	1 UFA	M-NTC	RW, C	NHL	Draft	27	8.3	$6,962,366$6,962,366$6,000,000$2,500,000$0$3,500,000M-NTC	UFA
Bertuzzi, Tyler	1 UFA	NMC	LW, RW	NHL	Signed	28	6.6	$5,500,000$5,500,000$5,500,000$775,000$0$4,725,000NMC	UFA
Domi, Max	1 UFA	M-NTC	C, LW	NHL	Signed	28	3.6	$3,000,000$3,000,000$3,000,000$3,000,000$0$0M-NTC	UFA
Kämpf, David	4 UFA	M-NTC	C	NHL	Signed	28	2.9	$2,400,000$2,400,000$2,400,000$1,050,000$0$1,350,000M-NTC	$2,400,000$2,400,000$2,400,000$1,075,000$0$1,325,000M-NTC	$2,400,000$2,400,000$2,400,000$1,075,000$0$1,325,000M-NTC	$2,400,000$2,400,000$2,400,000$1,075,000$0$1,325,000	UFA
Järnkrok, Calle	3 UFA	M-NTC	LW, RW	NHL	Signed	32	2.5	$2,100,000$2,100,000$2,100,000$775,000$0$1,325,000M-NTC	$2,100,000$2,100,000$2,100,000$775,000$0$1,325,000M-NTC	$2,100,000$2,100,000$2,100,000$775,000$0$1,325,000M-NTC	UFA
Reaves, Ryan	3 UFA	35+	RW	NHL	Signed	36	1.6	$1,350,000$1,350,000$1,350,000$1,350,000$0$0	$1,350,000$1,350,000$1,350,000$1,350,000$0$0	$1,350,000$1,350,000$1,350,000$1,350,000$0$0	UFA
Knies, Matthew	2 RFA	ELC	LW, RW	NHL	Draft	21	1.1	$925,000$925,000$925,000$832,500$0$92,500	$925,000$925,000$925,000$832,500$0$92,500	RFA
Robertson, Nicholas	1 RFA	ELC	LW, RW	NHL	Draft	22	1.0	$796,667$796,667$775,000$775,000$0$0	RFA
Gregor, Noah	1 RFA		LW, RW	NHL	Signed	25	0.9	$775,000$775,000$775,000$775,000$0$0	RFA
McMann, Bobby	1 UFA		LW, RW	NHL	Signed	27	0.9	$762,500$762,500$775,000$775,000$0$0	UFA
TOTAL						27.6	69.6	$58,114,783$58,114,783$47,550,000$15,067,500$0$32,482,500	$41,928,000$41,928,000$39,450,000$6,492,500$0$32,957,500	$19,100,000$19,100,000$21,050,000$3,975,000$0$17,075,000	$15,650,000$15,650,000$13,480,000$1,975,000$0$11,505,000	$13,250,000$13,250,000$10,020,000$900,000$0$9,120,000

Defense (7 - $17,950,000)	Years Remaining	Terms	POS	Status	Acquired	Age	Cap%	2023-24	2024-25	2025-26	2026-27	2027-28	2028-29
Rielly, Morgan "A"	7 UFA	NMC	LD	NHL	Draft	29	9.0	$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$7,500,000$6,000,000$6,000,000$0$0NMC	$7,500,000$7,500,000$6,000,000$6,000,000$0$0NMC	$7,500,000 $7,500,000$6,000,000$6,000,000$0$0M-NTC, NMC
Brodie, TJ	1 UFA	M-NTC	LD/RD	NHL	Signed	33	6.0	$5,000,000$5,000,000$7,500,000$7,500,000$0$0M-NTC	UFA
McCabe, Jake	2 UFA	RSM-NTC	LD/RD	NHL	Trade	30	2.4	$2,000,000$2,000,000$2,000,000$2,000,000$0$0M-NTC	$2,000,000$2,000,000$2,500,000$2,500,000$0$0M-NTC	UFA
Timmins, Conor	2 RFA		RD	NHL	Trade	25	1.3	$1,100,000$1,100,000$1,100,000$1,100,000$0$0	$1,100,000$1,100,000$1,100,000$1,100,000$0$0	RFA
Giordano, Mark	1 UFA	35+	LD	NHL	Trade	40	1.0	$800,000$800,000$800,000$800,000$0$0	UFA
Benoit, Simon	1 RFA		LD	NHL	Signed	25	0.9	$775,000$775,000$775,000$775,000$0$0	RFA
Lagesson, William	1 UFA		LD	NHL	Signed	27	0.9	$775,000$775,000$775,000$775,000$0$0	UFA
TOTAL						29.9	21.5	$17,950,000$17,950,000$22,950,000$17,950,000$0$5,000,000	$10,600,000$10,600,000$13,600,000$13,600,000$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	$7,500,000$7,500,000$6,000,000$6,000,000$0$0	$7,500,000$7,500,000$6,000,000$6,000,000$0$0

Goalies (2 - $4,316,667)	Years Remaining	Terms	POS	Status	Acquired	Age	Cap%	2023-24	2024-25	2025-26	2026-27	2027-28	2028-29
Samsonov, Ilya	1 UFA		G	NHL	Signed	26	4.3	$3,550,000$3,550,000$3,550,000$3,550,000$0$0	UFA
Woll, Joseph	2 RFA		G	NHL	Draft	25	0.9	$766,667$766,667$775,000$775,000$0$0	$766,667$766,667$775,000$775,000$0$0	RFA
TOTAL						25.5	5.2	$4,316,667$4,316,667$4,325,000$4,325,000$0$0	$766,667$766,667$775,000$775,000$0$0

Long-Term Injured Reserve (4 - $15,862,500)	Years Remaining	Terms	POS	Status	Acquired	Age	Cap%	2023-24	2024-25	2025-26	2026-27	2027-28	2028-29
Muzzin, Jake Salary Relief: $5,625,000 P.Bonus Relief: $0	1 UFA	M-NTC	LD	LTIR	Trade	34	6.7	$5,625,000$5,625,000$4,000,000$2,000,000$0$2,000,000M-NTC	UFA
Murray, Matt Salary Relief: $4,687,500 P.Bonus Relief: $0	1 UFA	RSM-NTC	G	LTIR	Trade	29	5.6	$4,687,500$4,687,500$6,000,000$6,000,000$0$0M-NTC	UFA
Klingberg, John Salary Relief: $4,150,000 P.Bonus Relief: $0	1 UFA	M-NTC	RD	LTIR	Signed	31	5.0	$4,150,000$4,150,000$4,150,000$2,150,000$0$2,000,000M-NTC	UFA
Liljegren, Timothy Salary Relief: $1,400,000 P.Bonus Relief: $0	1 RFA		RD	LTIR	Draft	24	1.7	$1,400,000$1,400,000$1,500,000$1,500,000$0$0	RFA
TOTAL						29.5	19.0	$15,862,500$15,862,500$15,650,000$11,650,000$0$4,000,000

ACQUIRED METHOD SUMMARY

Roster Statistics

						ROSTER SIZE		22	11	5	3	2	1
						STANDARD PLAYER CONTRACTS		47	25	12	3	2	1
						AVERAGE AGE		28.1	29.3	32.2	30.7	31.5	34
						ROSTER SIGNING BONUSES		$41,482,500	$32,957,500	$17,075,000	$11,505,000	$9,120,000	$0

Cap Hit Statistics

						ROSTER & BURIED CAP HIT		$96,243,950	$53,294,667	$26,600,000	$23,150,000	$20,750,000	$7,500,000
						DEAD CAP HIT		-	-	-	-	-	-
						CARRYOVER BONUS OVERAGES		-	-	-	-	-	-
						PROJECTED CAP HIT		$96,027,583	$53,294,667	$26,600,000	$23,150,000	$20,750,000	$7,500,000
						SALARY CAP		$83,500,000	$87,500,000	$92,000,000	$92,000,000	$92,000,000	$92,000,000
						PROJECTED CAP SPACE		$0	$34,205,333	$65,400,000	$68,850,000	$71,250,000	$84,500,000
						CURRENT CAP SPACE		$3,109,999	-	-	-	-	-

Additional Statistics

						POTENTIAL PERFORMANCE BONUSES		$0	$0	$0	$0	$0	$0
						ESTIMATED SALARY EXPENDITURE		$96,500,000	$56,827,500	$30,390,000	$19,480,000	$16,020,000	$6,000,000
						DEAD CAP SALARY EXPENDITURE		-	-	-	-	-	-
						NON-ROSTER SIGNING BONUSES		$1,384,500	$736,000	$335,000	-	-	-
						RETAINED SALARY REMAINING		3	3	3	3	3	3

NON-ROSTER

Forwards (13)	Years Remaining	Terms	POS	Status	Acquired	Age	Cap%	2023-24	2024-25	2025-26	2026-27	2027-28	2028-29
Cowan, Easton	3 RFA	ELC	C, RW	Junior	Draft	18	-	$935,833$935,833$82,500$82,500$0$92,000	$935,833$935,833$82,500$82,500$0$93,500	$935,833$935,833$82,500$82,500$0$95,000	RFA
Hirvonen, Roni	2 RFA	ELC	LW	Minor	Draft	21	-	$856,667$856,667$80,000$80,000$0$85,000	$856,667$856,667$80,000$80,000$0$85,000	RFA
Tverberg, Ryan	3 RFA	ELC	RW, C	Minor	Draft	21	-	$851,667$851,667$80,000$80,000$0$75,000	$851,667$851,667$80,000$80,000$0$75,000	$851,667$851,667$80,000$80,000$0$80,000	RFA
Minten, Fraser	3 RFA	ELC	C, LW	Junior	Draft	19	-	$845,833$845,833$82,500$82,500$0$87,500	$845,833$845,833$82,500$82,500$0$87,500	$845,833$845,833$82,500$82,500$0$0	RFA
Ellis, Max	1 RFA	ELC	RW	Minor	Signed	23	-	$838,750$838,750$80,000$80,000$0$77,500	RFA
Ovchinnikov, Dmitry	1 10.2(c)	ELC	C, LW, RW	Minor	Draft	21	-	$835,000$835,000$80,000$80,000$0$80,000	10.2(c)
Steeves, Alex	1 RFA	ELC	LW, RW	Minor	Signed	23	-	$834,167$834,167$80,000$80,000$0$77,500	RFA
Kressler, Braeden	3 RFA	ELC	C	Junior	Signed	20	-	$800,556$800,556$80,000$80,000$0$80,000	$800,556$800,556$80,000$80,000$0$0	$800,556$800,556$80,000$80,000$0$0	RFA
Voit, Ty	3 RFA	ELC	LW	Minor	Draft	20	-	$800,556$800,556$80,000$80,000$0$80,000	$800,556$800,556$80,000$80,000$0$0	$800,556$800,556$80,000$80,000$0$0	RFA
Holmberg, Pontus	2 RFA		C, LW	Minor	Draft	24	-	$800,000$800,000$775,000$775,000$0$0	$800,000$800,000$825,000$825,000$0$0	RFA
Abruzzese, Nick	2 RFA		LW, C	Minor	Draft	24	-	$775,000$775,000$175,000$175,000$0$0	$775,000$775,000$250,000$250,000$0$0	RFA
Gambrell, Dylan	1 UFA		C	Minor	Signed	27	-	$775,000$775,000$775,000$775,000$0$0	UFA
Clifford, Kyle	1 UFA		LW	Minor	Trade	32	-	$762,500$762,500$775,000$775,000$0$0	UFA
TOTAL						22.5	-	$10,711,529$10,711,529$3,225,000$3,225,000$0$734,500	$6,666,112$6,666,112$1,560,000$1,560,000$0$341,000	$4,234,445$4,234,445$405,000$405,000$0$175,000

Defense (5)	Years Remaining	Terms	POS	Status	Acquired	Age	Cap%	2023-24	2024-25	2025-26	2026-27	2027-28	2028-29
Niemelä, Topi	2 RFA	ELC	RD	Minor	Draft	21	-	$856,667$856,667$80,000$80,000$0$85,000	$856,667$856,667$80,000$80,000$0$85,000	RFA
Kokkonen, Mikko	2 RFA	ELC	LD	Minor	Draft	22	-	$846,667$846,667$70,000$70,000$0$80,000	$846,667$846,667$70,000$70,000$0$80,000	RFA
Villeneuve, William	2 RFA	ELC	RD	Minor	Draft	21	-	$817,778$817,778$80,000$80,000$0$80,000	$817,778$817,778$80,000$80,000$0$0	RFA
Rifai, Marshall	2 UFA		LD	Minor	Signed	25	-	$775,000$775,000$150,000$150,000$0$0	$775,000$775,000$200,000$200,000$0$0	UFA
Lajoie, Maxime	1 RFA		LD	Minor	Signed	26	-	$775,000$775,000$450,000$450,000$0$0	RFA
TOTAL						23.0	-	$4,071,112$4,071,112$830,000$830,000$0$245,000	$3,296,112$3,296,112$430,000$430,000$0$165,000

Goalies (5)	Years Remaining	Terms	POS	Status	Acquired	Age	Cap%	2023-24	2024-25	2025-26	2026-27	2027-28	2028-29
Jones, Martin	1 UFA		G	Minor	Signed	33	-	$875,000$875,000$875,000$875,000$0$100,000	UFA
Akhtiamov, Artur	3 RFA	ELC	G	Loan	Draft	22	-	$851,667$851,667$850,000$775,000$0$75,000	$851,667$851,667$850,000$775,000$0$75,000	$851,667$851,667$855,000$775,000$0$80,000	RFA
Peksa, Vyacheslav	3 RFA	ELC	G	Minor	Draft	21	-	$851,667$851,667$80,000$80,000$0$75,000	$851,667$851,667$80,000$80,000$0$75,000	$851,667$851,667$80,000$80,000$0$80,000	RFA
Hildeby, Dennis	2 RFA	ELC	G	Minor	Draft	22	-	$843,333$843,333$82,500$82,500$0$75,000	$843,333$843,333$82,500$82,500$0$80,000	RFA
Petruzzelli, Keith	1 RFA	ELC	G	Minor	Signed	24	-	$817,500$817,500$82,500$82,500$0$80,000	RFA
TOTAL						24.4	-	$4,239,167$4,239,167$1,970,000$1,895,000$0$405,000	$2,546,667$2,546,667$1,012,500$937,500$0$230,000	$1,703,334$1,703,334$935,000$855,000$0$160,000

Legend

Waivers-Exempt
Slide Candidate
Injured
Unconfirmed Info
SPC Exempt
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