This is the newest cap calculation with the Zaitsev-Ceci trade factored in. Not included are the non-official signings of Kenny Agostino and Nick Shore.
The regular season calculation includes 21 players, not likely the final 21 roster players, by any means.
Maple Leafs Offseason Salary Cap as of July 1
| One-Way Contracts | ||||
| Auston Matthews | 11,634,000 | 11,634,000 | 11,634,000 | |
| John Tavares | 11,000,000 | 11,000,000 | 11,000,000 | |
| William Nylander | 6,962,366 | 6,962,366 | 6,962,366 | |
| Nazem Kadri | 4,500,000 | 4,500,000 | 4,500,000 | |
| Andreas Johnsson | 3,400,000 | 3,400,000 | 3,400,000 | |
| Kasperi Kapanen | 3,200,000 | 3,200,000 | 3,200,000 | |
| Zach Hyman | 2,250,000 | 2,250,000 | 2,250,000 | |
| Trevor Moore | 775,000 | 775,000 | 775,000 | |
| Nic Petan | 775,000 | 775,000 | 775,000 | |
| Morgan Rielly | 5,000,000 | 5,000,000 | 5,000,000 | |
| Jake Muzzin | 4,000,000 | 4,000,000 | 4,000,000 | |
| Justin Holl | 675,000 | 675,000 | 675,000 | |
| Calle Rosen | 750,000 | 750,000 | 750,000 | |
| Ben Harpur | 725,000 | 725,000 | 725,000 | |
| Martin Marincin | 700,000 | 700,000 | 700,000 | |
| Frederik Andersen | 5,000,000 | 5,000,000 | 5,000,000 | |
| Garrett Sparks | 750,000 | 750,000 | 750,000 | |
| Michael Hutchinson | 700,000 | 700,000 | 700,000 | |
| Nathan Horton | 5,300,000 | 5,300,000 | 5,300,000 | |
| Two-Way Contracts | ||||
| Frederik Gauthier | 675,000 | 180 | 675,000 | 675,000 |
| Travis Dermott | 863,333 | 180 | 863,333 | 863,333 |
| Ilya Mikheyev | 925,000 | 0 | 0 | 925,000 |
| Egor Korshkov | 925,000 | 0 | 0 | |
| Pierre Engvall | 925,000 | 0 | 0 | |
| Jeremy Bracco | 842,500 | 0 | 0 | |
| Semyon Der Arguchintsev | 783,333 | 0 | 0 | |
| Mason Marchment | 767,500 | 0 | 0 | |
| Adam Brooks | 759,167 | 0 | 0 | |
| Dmytro Timashov | 694,444 | 0 | 0 | |
| Rasmus Sandin | 894,167 | 0 | 0 | |
| Timothy Liljegren | 863,333 | 0 | 0 | |
| Joe Duszak | 800,000 | 0 | 0 | |
| Mac Hollowell | 799,766 | 0 | 0 | |
| Teemu Kivihalme | 792,500 | 0 | 0 | |
| Jesper Lindgren | 775,833 | 0 | 0 | |
| Aaron Luchuk | 759,166 | 0 | 0 | |
| Andreas Borgman | 700,000 | 0 | 0 | |
| Ian Scott | 805,833 | 0 | 0 | |
| Joseph Woll | 800,000 | 0 | 0 | |
| Kasimir Kaskisuo | 675,000 | 6 | 22,500 | |
| Qualifying Offers | ||||
| Cody Ceci | 4,300,000 | 4,300,000 | ||
| Mitch Marner | 874,125 | 874,125 | ||
| Michael Carcone | 735,000 | 0 | 0 | |
| Retained | 1,200,000 | 1,200,000 | ||
| Total: | 76,031,324 | 71,759,699 | ||
| Salary Cap | 81,500,000 | 81,500,000 | ||
| 10% overage | 8,150,000 | |||
| Total: | 89,650,000 | |||
| Cap Space | 13,618,676 | 9,740,301 |
Notes:
The offseason cap hit includes Ceci’s qualifying offer, but the regular season does not include him or Mitch Marner yet, so that $9.