TOR Finances

$104.00m / $76.90m

These numbers are re-calculated by the STHS on every sim update. For real-time cap figures (ex: after a roster change), refer to the Cap Detail tab.

Income
YTD Revenue	Home Games	Avg. per Game	Avg. Attendance
$10,363,523	4 played / 37 rem.	$2,590,881	72.28%

Expenses
YTD Expenses	Players Total Salaries	Players Total Cap	Special Salary Cap	Coaches Salaries
$7,631,351	$105,600,000	$105,600,000	-$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
$570,811	$7,420,543	20	0	$2,384,688

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
172	$587,027	$100,968,644	$98,453,468

Team Total Estimate
Est. Season Expenses	Est. Season Salary Cap	Available Cap Space	Over Salary Floor
$111,484,715	$102,600,035	$1,399,965	$25,700,035
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$111,686,991	$125,973,734	$123,479,078	-$2,494,656

Air Canada Centre
	Capacity	Ticket Price	Avg. Attendance	Attendance %
Level 1	6000	$165	4,538	75.6%
Level 2	5000	$125	3,518	70.4%
Level 3	4000	$100	2,631	65.8%
Level 4	3000	$65	2,114	70.5%
Luxury	3000	$235	2,378	79.3%
Total/Avg.	21,000	—	15,178	72.3%

Pro Players Salaries (20)

Player	Age	Yrs	Salary	Remaining
Tomas HertlT. Hertl	33	4	$8,250,000	$7,670,270
Mike MathesonM. Matheson	32	4	$8,000,000	$7,437,838
Shea TheodoreS. Theodore	31	3	$8,000,000	$7,437,838
Josh MorrisseyJ. Morrissey	31	3	$7,500,000	$6,972,973
Jeremy SwaymanJ. Swayman	28	3	$7,250,000	$6,740,541
Dylan CozensD. Cozens	25	2	$7,100,000	$6,601,081
Nikolaj EhlersN. Ehlers	30	1	$6,500,000	$6,043,243
Josh AndersonJ. Anderson	32	2	$6,000,000	$5,578,378
Sam ReinhartS. Reinhart	31	1	$6,000,000	$5,578,378
Bowen ByramB. Byram	25	1	$5,500,000	$5,113,514
Zach HymanZ. Hyman	34	1	$5,250,000	$4,881,081
Alex VlasicA. Vlasic	25	5	$5,000,000	$4,648,649
Owen TippettO. Tippett	27	1	$5,000,000	$4,648,649
Jalen ChatfieldJ. Chatfield	30	1	$4,000,000	$3,718,919
Simon HolmstromS. Holmstrom	25	3	$3,850,000	$3,579,459
Luke EvangelistaL. Evangelista	24	2	$3,250,000	$3,021,622
Brett HowdenB. Howden	28	4	$2,500,000	$2,324,324
Joseph WollJ. Woll	28	2	$2,500,000	$2,324,324
Michael McCarronM. McCarron	31	4	$2,400,000	$2,231,351
Jack McBainJ. McBain	26	1	$1,750,000	$1,627,027
20 Contracts	28.8	-	$105,600,000	$98,179,459
Coach: Joel Quenneville	67	2	$3,000,000	-

Farm Players Salaries (23)

Player	Age	Yrs	Salary	Remaining
Denver BarkeyD. Barkey	21	3	$250,000	$2,348,131
Nate DanielsonN. Danielson	22	2	$188,667	$1,772,056
Rutger McGroartyR. McGroarty	22	2	$145,000	$1,361,916
Hunter McDonaldH. McDonald	24	2	$120,000	$1,127,103
Lenni HameenahoL. Hameenaho	22	3	$95,000	$892,290
Ethan CardwellE. Cardwell	24	1	$92,500	$868,808
Theo LindsteinT. Lindstein	21	3	$91,833	$862,546
Domenic DiVincentiisD. DiVincentiis	22	3	$90,556	$850,546
Dennis CholowskiD. Cholowski	28	3	$90,000	$845,327
Kyle CapobiancoK. Capobianco	29	3	$90,000	$845,327
Jeremy DaviesJ. Davies	30	1	$90,000	$845,327
Curtis DouglasC. Douglas	26	3	$90,000	$845,327
Donovan SebrangoD. Sebrango	24	3	$90,000	$845,327
Jiri PateraJ. Patera	27	2	$90,000	$845,327
Tanner DickinsonT. Dickinson	24	1	$87,833	$824,976
Jack StudnickaJ. Studnicka	27	1	$87,500	$821,846
Jesper VikmanJ. Vikman	24	1	$85,800	$805,879
Matvey PetrovM. Petrov	23	1	$85,000	$798,364
Akil ThomasA. Thomas	26	1	$85,000	$798,364
Zayde WisdomZ. Wisdom	24	2	$85,000	$798,364
Nick AbruzzeseN. Abruzzese	27	2	$85,000	$798,364
Cade WebberC. Webber	25	3	$85,000	$798,364
Martin ChromiakM. Chromiak	24	3	$85,000	$798,364
23 Contracts	24.6	-	$23,846,889	$22,398,243
Farm Coach: Derek Lalonde	54	2	$500,000	-

Projections & Commitments

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Tomas HertlT. Hertl	F	33	4	7.9	$8,250,000	$8,250,000	$8,250,000	$8,250,000	UFA · 37y
Mike MathesonM. Matheson	D	32	4	7.7	$8,000,000	$8,000,000	$8,000,000	$8,000,000	UFA · 36y
Shea TheodoreS. Theodore	D	31	3	7.7	$8,000,000	$8,000,000	$8,000,000	UFA · 34y
Josh MorrisseyJ. Morrissey	D	31	3	7.2	$7,500,000	$7,500,000	$7,500,000	UFA · 34y
Jeremy SwaymanJ. Swayman	G	28	3	7.0	$7,250,000	$7,250,000	$7,250,000	UFA · 31y
Dylan CozensD. Cozens	F	25	2	6.8	$7,100,000	$7,100,000	RFA · 27y
Nikolaj EhlersN. Ehlers	F	30	1	6.3	$6,500,000	UFA · 31y
Josh AndersonJ. Anderson	F	32	2	5.8	$6,000,000	$6,000,000	UFA · 34y
Sam ReinhartS. Reinhart	F	31	1	5.8	$6,000,000	UFA · 32y
Bowen ByramB. Byram	D	25	1	5.3	$5,500,000	RFA · 26y
Zach HymanZ. Hyman	F	34	1	5.0	$5,250,000	UFA · 35y
Alex VlasicA. Vlasic	D	25	5	4.8	$5,000,000	$5,000,000	$5,000,000	$5,000,000	$5,000,000
Owen TippettO. Tippett	F	27	1	4.8	$5,000,000	RFA · 28y
Jalen ChatfieldJ. Chatfield	D	30	1	3.8	$4,000,000	UFA · 31y
Simon HolmstromS. Holmstrom	F	25	3	3.7	$3,850,000	$3,850,000	$3,850,000	RFA · 28y
Luke EvangelistaL. Evangelista	F	24	2	3.1	$3,250,000	$3,250,000	RFA · 26y
Brett HowdenB. Howden	F	28	4	2.4	$2,500,000	$2,500,000	$2,500,000	$2,500,000	UFA · 32y
Joseph WollJ. Woll	G	28	2	2.4	$2,500,000	$2,500,000	UFA · 30y
Michael McCarronM. McCarron	F	31	4	2.3	$2,400,000	$2,400,000	$2,400,000	$2,400,000	UFA · 35y
Jack McBainJ. McBain	F	26	1	1.7	$1,750,000	RFA · 27y
Total: 20	—	28.8	—	101.5%	20 $105,600,000	13 $71,600,000	9 $52,750,000	5 $26,150,000	1 $5,000,000
Special Salary Cap Value				2.88%	-$3,000,000
Estimated Cap Space					$1,399,965
Est. Above $76.90m Floor					$25,700,035

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Denver BarkeyD. Barkey	F	21	3	2.4	$2,500,000	$2,500,000	$2,500,000	RFA · 24y
Nate DanielsonN. Danielson	F	22	2	1.8	$1,886,667	$1,886,667	RFA · 24y
Rutger McGroartyR. McGroarty	F	22	2	1.4	$1,450,000	$1,450,000	RFA · 24y
Hunter McDonaldH. McDonald	D	24	2	1.2	$1,200,000	$1,200,000	RFA · 26y
Lenni HameenahoL. Hameenaho	F	22	3	0.9	$950,000	$950,000	$950,000	RFA · 25y
Ethan CardwellE. Cardwell	F	24	1	0.9	$925,000	RFA · 25y
Theo LindsteinT. Lindstein	D	21	3	0.9	$918,333	$918,333	$918,333	RFA · 24y
Domenic DiVincentiisD. DiVincentiis	G	22	3	0.9	$905,556	$905,556	$905,556	RFA · 25y
Dennis CholowskiD. Cholowski	D	28	3	0.9	$900,000	$900,000	$900,000	UFA · 31y
Kyle CapobiancoK. Capobianco	D	29	3	0.9	$900,000	$900,000	$900,000	UFA · 32y
Jeremy DaviesJ. Davies	D	30	1	0.9	$900,000	UFA · 31y
Curtis DouglasC. Douglas	F	26	3	0.9	$900,000	$900,000	$900,000	UFA · 29y
Donovan SebrangoD. Sebrango	D	24	3	0.9	$900,000	$900,000	$900,000	RFA · 27y
Jiri PateraJ. Patera	G	27	2	0.9	$900,000	$900,000	UFA · 29y
Tanner DickinsonT. Dickinson	F	24	1	0.8	$878,333	RFA · 25y
Jack StudnickaJ. Studnicka	F	27	1	0.8	$875,000	RFA · 28y
Jesper VikmanJ. Vikman	G	24	1	0.8	$858,000	RFA · 25y
Matvey PetrovM. Petrov	F	23	1	0.8	$850,000	RFA · 24y
Akil ThomasA. Thomas	F	26	1	0.8	$850,000	RFA · 27y
Zayde WisdomZ. Wisdom	F	24	2	0.8	$850,000	$850,000	RFA · 26y
Nick AbruzzeseN. Abruzzese	F	27	2	0.8	$850,000	$850,000	UFA · 29y
Cade WebberC. Webber	D	25	3	0.8	$850,000	$850,000	$850,000	RFA · 28y
Martin ChromiakM. Chromiak	F	24	3	0.8	$850,000	$850,000	$850,000	RFA · 27y
Total: 23	—	24.6	—	0.0%	23 $23,846,889	16 $17,710,556	10 $10,573,889	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.

Salary Retentions (1)

View all →

Type	Player	Retained Cap Hit	Retained %	Trade Partner	Date
Acquired	Josh Anderson	-$3,000,000	50%	OTT	Jul 15, 2026
Net Retained Cap		-$3,000,000