Total Salaries	80,800,000$
	Retains & Buyouts	0$
	Actual Cap Hit	80,800,000$
	Actual Cap Space	5,100,000$
	Projected Total Cap Hit	0$
	Projected Cap Space	85,900,000$

UPPER LIMIT:85,900,000$ LOWER LIMIT: 51,516,689$

Maple Leafs Roster	Pos	Age	Cap Hit	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34
Adam Fox	D	28	9,500,000$	9,500,000$	9,500,000$	UFA
Alex DeBrincat	LW/RW	28	7,500,000$	7,500,000$	7,500,000$	UFA
Andrei Svechnikov	LW/RW	26	7,800,000$	7,800,000$	7,800,000$	7,800,000$	7,800,000$	UFA
Brett Howden	C/LW/RW	28	1,200,000$	1,200,000$	UFA
Brett Pesce	D	31	2,800,000$	2,800,000$	2,800,000$	2,800,000$	UFA
Connor McMichael	C/LW/RW	25	5,000,000$	5,000,000$	RFA
Dan Vladar	G	28	3,200,000$	3,200,000$	UFA
Drew Helleson	D	25	1,200,000$	1,200,000$	RFA
Dylan Cozens	C/RW	25	6,700,000$	6,700,000$	6,700,000$	6,700,000$	6,700,000$	UFA
Johnathan Kovacevic	D	29	1,300,000$	1,300,000$	UFA
Jordan Binnington	G	33	5,200,000$	5,200,000$	5,200,000$	UFA
Josh Norris	C/LW	27	4,400,000$	4,400,000$	4,400,000$	UFA
Marco Kasper	C/LW	22	1,200,000$	1,200,000$	1,200,000$	RFA
Mark Jankowski	C/LW	31	900,000$	900,000$	UFA
Martin Pospisil	LW/RW	26	1,200,000$	1,200,000$	UFA
Matty Beniers	C	23	8,100,000$	8,100,000$	8,100,000$	8,100,000$	RFA
Nikolaj Ehlers	LW/RW	30	7,700,000$	7,700,000$	7,700,000$	7,700,000$	UFA
Ryan Reaves	RW	39	1,000,000$	1,000,000$	UFA
Tony DeAngelo	D	30	3,500,000$	3,500,000$	3,500,000$	3,500,000$	UFA
Vincent Desharnais	D	30	1,400,000$	1,400,000$	UFA

Farm Roster	Pos	Age	Cap Hit	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34
Adam Sykora	C/LW	21	800,000$	800,000$	800,000$	800,000$	RFA
Alec Regula	D	25	0$	RFA
Cade Webber	D	25	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Domenick Fensore	D	24	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Filip Mesar	RW	22	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Ivan Ryabkin	C	19	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Jack Studnicka	C	27	900,000$	900,000$	UFA
Jakub Malek	G	24	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Jaroslav Chmelar	LW/RW	23	700,000$	700,000$	700,000$	RFA
Lenni Hameenaho	RW	21	800,000$	800,000$	800,000$	800,000$	RFA
Matt Stienburg	C	25	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Matyas Sapovaliv	C	22	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Mikael Pyyhtia	LW	24	0$	RFA
Nico Myatovic	C/LW	21	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Nikke Kokko	G	22	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Ondrej Becher	C/LW/RW	22	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Pierre-Olivier Joseph	D	27	0$	RFA
Sandis Vilmanis	LW/RW	22	700,000$	700,000$	700,000$	RFA
Victor Soderstrom	D	25	0$	RFA
Viliam Kmec	D	22	100,000$	100,000$	100,000$	100,000$	100,000$	RFA