Total Salaries	74,200,000$
	Retains & Buyouts	2,250,000$
	Actual Cap Hit	76,450,000$
	Actual Cap Space	3,450,000$
	Projected Total Cap Hit	76,465,934$
	Projected Cap Space	3,434,066$

UPPER LIMIT:79,900,000$ LOWER LIMIT: 47,918,318$

Maple Leafs Roster	Pos	Age	Cap Hit	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32
Adam Fox	D	26	9,500,000$	9,500,000$	9,500,000$	9,500,000$	9,500,000$	UFA
Alex DeBrincat	LW/RW	26	7,500,000$	7,500,000$	7,500,000$	7,500,000$	7,500,000$	UFA
Brett Howden	C/LW/RW	26	1,200,000$	1,200,000$	1,200,000$	1,200,000$	UFA
Brett Pesce	D	30	3,300,000$	3,300,000$	UFA
Connor McMichael	C	23	900,000$	900,000$	RFA
Dan Vladar	G	27	3,200,000$	3,200,000$	3,200,000$	3,200,000$	UFA
Dylan Cozens	C	23	5,000,000$	5,000,000$	5,000,000$	RFA
Eric Comrie	G	29	2,500,000$	2,500,000$	2,500,000$	UFA
Evgenii Dadonov	LW/RW	35	2,200,000$	2,200,000$	UFA
Ilya Samsonov	G	27	4,200,000$	4,200,000$	4,200,000$	4,200,000$	UFA
Jesse Puljujarvi	LW/RW	26	1,000,000$	1,000,000$	1,000,000$	UFA
Joonas Korpisalo	G	30	2,500,000$	2,500,000$	UFA
Josh Norris	C	25	5,000,000$	5,000,000$	RFA
Marc Staal	D	37	1,200,000$	1,200,000$	UFA
Marcus Johansson	C/LW	34	2,000,000$	2,000,000$	2,000,000$	UFA
Nikolaj Ehlers	LW/RW	28	7,200,000$	7,200,000$	UFA
Olli Maatta	D	30	1,600,000$	1,600,000$	UFA
Pierre-Olivier Joseph	D	25	900,000$	900,000$	RFA
Ryan Donato	C/LW	28	1,200,000$	1,200,000$	UFA
Tomas Tatar	LW/RW	33	3,200,000$	3,200,000$	UFA
Yegor Chinakhov	RW	23	900,000$	900,000$	RFA
Zach Werenski	D	27	8,000,000$	8,000,000$	8,000,000$	8,000,000$	8,000,000$	UFA

Farm Roster	Pos	Age	Cap Hit	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32
Adam Gaudette	C	28	900,000$	900,000$	UFA
Adam Ruzicka	C	25	700,000$	700,000$	RFA
Alec Regula	D	24	800,000$	800,000$	RFA
Brady Keeper	D	28	900,000$	900,000$	UFA
Brandon Bussi	G	26	900,000$	900,000$	900,000$	UFA
Brandon Gignac	LW	27	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Cameron Hillis	C	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Colin Theisen	LW	27	700,000$	700,000$	UFA
Craig Smith	C/RW	35	900,000$	900,000$	UFA
Domenick Fensore	D	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Drew Helleson	D	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Grigori Denisenko	LW	24	900,000$	900,000$	900,000$	RFA
Jack Studnicka	C	25	900,000$	900,000$	RFA
Joel L'Esperance	RW	29	900,000$	900,000$	UFA
John Lethemon	G	28	900,000$	900,000$	UFA
Joseph Cecconi	D	27	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Lucas Edmonds	LW/RW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Marco Kasper	C	20	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Martin Pospisil	LW	25	800,000$	800,000$	RFA
Matt Stienburg	C	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Michael Mersch	LW	32	900,000$	900,000$	UFA
Mikael Pyyhtia	C/LW	22	700,000$	700,000$	700,000$	RFA
Mike Hoffman	LW/RW	34	800,000$	800,000$	UFA
Mike Vecchione	RW	31	900,000$	900,000$	900,000$	UFA
Patrick Guay	C	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Tony DeAngelo	D	29	900,000$	900,000$	900,000$	UFA
Ty Smith	D	24	900,000$	900,000$	RFA
Tyce Thompson	RW	25	800,000$	800,000$	800,000$	RFA
Victor Soderstrom	D	23	900,000$	900,000$	RFA
Vincent Arseneau	LW	32	600,000$	600,000$	UFA
William Lagesson	D	28	700,000$	700,000$	700,000$	UFA