Total Salaries	76,300,000$
	Retains & Buyouts	2,250,000$
	Actual Cap Hit	78,550,000$
	Actual Cap Space	4,050,000$
	Projected Total Cap Hit	79,037,532$
	Projected Cap Space	3,562,468$

UPPER LIMIT:82,600,000$ LOWER LIMIT: 49,537,585$

Maple Leafs Roster	Pos	Age	Cap Hit	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33
Adam Fox	D	27	9,500,000$	9,500,000$	9,500,000$	9,500,000$	UFA
Alex DeBrincat	LW/RW	27	7,500,000$	7,500,000$	7,500,000$	7,500,000$	UFA
Brett Howden	C/LW/RW	27	1,200,000$	1,200,000$	1,200,000$	UFA
Brett Pesce	D	30	2,800,000$	2,800,000$	2,800,000$	2,800,000$	2,800,000$	UFA
Connor McMichael	C	24	5,000,000$	5,000,000$	5,000,000$	RFA
Dan Vladar	G	28	3,200,000$	3,200,000$	3,200,000$	UFA
Dylan Cozens	C/RW	24	5,000,000$	5,000,000$	RFA
Johnathan Kovacevic	D	28	1,300,000$	1,300,000$	1,300,000$	UFA
Jordan Binnington	G	32	5,200,000$	5,200,000$	5,200,000$	5,200,000$	UFA
Josh Norris	C/LW	26	4,400,000$	4,400,000$	4,400,000$	4,400,000$	UFA
Marco Kasper	C	21	1,200,000$	1,200,000$	1,200,000$	1,200,000$	RFA
Mark Jankowski	C/LW	31	900,000$	900,000$	900,000$	UFA
Martin Pospisil	C/LW/RW	25	1,200,000$	1,200,000$	1,200,000$	UFA
Matty Beniers	C	23	8,100,000$	8,100,000$	8,100,000$	8,100,000$	8,100,000$	RFA
Mikael Pyyhtia	C/LW	23	700,000$	700,000$	RFA
Nikolaj Ehlers	LW/RW	29	7,700,000$	7,700,000$	7,700,000$	7,700,000$	7,700,000$	UFA
Pierre-Olivier Joseph	D	26	900,000$	900,000$	RFA
Ryan Donato	C/LW	29	5,000,000$	5,000,000$	5,000,000$	UFA
Ryan Reaves	RW	38	1,000,000$	1,000,000$	1,000,000$	UFA
Tony DeAngelo	D	30	900,000$	900,000$	UFA
Zach Werenski	D	28	8,000,000$	8,000,000$	8,000,000$	8,000,000$	UFA

Farm Roster	Pos	Age	Cap Hit	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33
Andy Welinski	D	32	600,000$	600,000$	UFA
Austin Wagner	LW/RW	28	600,000$	600,000$	UFA
Brandon Bussi	G	27	900,000$	900,000$	UFA
Brandon Gignac	LW	28	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Cade Webber	D	24	100,000$	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$	100,000$	UFA
Drew Helleson	D	24	1,100,000$	1,100,000$	RFA
Evan Cormier	G	27	900,000$	900,000$	900,000$	UFA
Filip Mesar	RW	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Grigori Denisenko	LW	25	900,000$	900,000$	RFA
Jack Studnicka	C	26	900,000$	900,000$	900,000$	UFA
Jagger Joshua	LW	26	600,000$	600,000$	UFA
Jake Massie	D	28	600,000$	600,000$	UFA
Jaroslav Chmelar	LW/RW	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Joseph Cecconi	D	28	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Lucas Edmonds	LW/RW	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Matt Stienburg	C	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Matyas Sapovaliv	C	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Mike Vecchione	RW	32	900,000$	900,000$	UFA
Nico Myatovic	C/LW	20	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Nikke Kokko	G	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Ondrej Becher	C/LW/RW	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Sandis Vilmanis	LW/RW	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Seth Helgeson	D	35	700,000$	700,000$	UFA
Ty Smith	D	25	800,000$	800,000$	800,000$	UFA
Tyce Thompson	RW	26	800,000$	800,000$	RFA
William Lagesson	D	29	700,000$	700,000$	UFA