Total Salaries	72,400,000$
	Retains & Buyouts	-330,000$
	Actual Cap Hit	72,070,000$
	Actual Cap Space	2,830,000$
	Projected Total Cap Hit	73,128,041$
	Projected Cap Space	1,771,959$

UPPER LIMIT:74,900,000$ LOWER LIMIT: 44,919,674$

Maple Leafs Roster	Pos	Age	Cap Hit	2022-23	2023-24	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30
Adam Fox	D	25	9,000,000$	9,000,000$	9,000,000$	RFA
Adam Gaudette	C	26	1,200,000$	1,200,000$	RFA
Alex DeBrincat	LW/RW	25	7,800,000$	7,800,000$	RFA
Brett Howden	C/LW/RW	25	1,000,000$	1,000,000$	1,000,000$	RFA
Craig Anderson	G	41	800,000$	800,000$	UFA
Dryden Hunt	LW	27	700,000$	700,000$	700,000$	UFA
Jacob Middleton	D	27	800,000$	800,000$	UFA
James Reimer	G	35	1,500,000$	1,500,000$	UFA
Jesse Puljujarvi	LW/RW	24	3,000,000$	3,000,000$	RFA
Joonas Korpisalo	G	28	2,500,000$	2,500,000$	2,500,000$	2,500,000$	UFA
Jordan Binnington	G	29	5,000,000$	5,000,000$	5,000,000$	UFA
Josh Norris	C	23	1,800,000$	1,800,000$	RFA
Justin Holl	D	31	1,600,000$	1,600,000$	1,600,000$	UFA
Kailer Yamamoto	LW/RW	24	2,500,000$	2,500,000$	2,500,000$	RFA
Matt Duchene	C/RW	32	6,400,000$	6,400,000$	6,400,000$	6,400,000$	6,400,000$	UFA
Nikolaj Ehlers	LW/RW	27	7,200,000$	7,200,000$	7,200,000$	7,200,000$	UFA
Olli Maatta	D	28	1,600,000$	1,600,000$	1,600,000$	1,600,000$	UFA
Radko Gudas	D	32	2,200,000$	2,200,000$	2,200,000$	2,200,000$	UFA
Ryan Donato	C/LW	27	1,200,000$	1,200,000$	1,200,000$	1,200,000$	UFA
Ryan Hartman	C/RW	28	1,600,000$	1,600,000$	1,600,000$	UFA
Tomas Tatar	LW/RW	32	3,500,000$	3,500,000$	UFA
Tony DeAngelo	D	27	3,800,000$	3,800,000$	3,800,000$	UFA
Zach Werenski	D	25	5,700,000$	5,700,000$	5,700,000$	RFA

Non-Roster	Pos	Age	Cap Hit	2022-23	2023-24	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30
Adam Ruzicka	C	23	800,000$	800,000$	800,000$	RFA
Alec Regula	D	22	800,000$	800,000$	800,000$	800,000$	RFA
Alex Barre-Boulet	C/LW/RW	25	900,000$	900,000$	RFA
Brandon Gignac	LW	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Cameron Hillis	C	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Carl Dahlstrom	D	28	900,000$	900,000$	UFA
Chaz Reddekopp	D	26	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Christian Jaros	D	27	800,000$	800,000$	UFA
Connor Ingram	G	26	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Connor McMichael	C	22	900,000$	900,000$	900,000$	900,000$	RFA
Dan Vladar	G	25	1,100,000$	1,100,000$	RFA
Drew Helleson	D	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Dylan Cozens	C	22	900,000$	900,000$	900,000$	RFA
Eetu Tuulola	RW	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Jack Studnicka	C	24	800,000$	800,000$	RFA
Kevin Roy	LW	29	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Linus Sandin	RW	26	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Martin Pospisil	LW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Mattias Samuelsson	D	23	800,000$	800,000$	800,000$	RFA
Nate Schnarr	C	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Nick Henry	RW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Pat Maroon	LW	34	900,000$	900,000$	UFA
Pavel Gogolev	LW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Pierre-Olivier Joseph	D	23	900,000$	900,000$	900,000$	RFA
Stelio Mattheos	RW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Tyce Thompson	RW	23	700,000$	700,000$	700,000$	RFA
Ukko-Pekka Luukkonen	G	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Yegor Chinakhov	RW	22	900,000$	900,000$	900,000$	900,000$	RFA