UPDATE: New calculations post-Kadri trade are here.

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

NameCap Hit (or Qualifying Offer)Days in NHL If 2-wayProrated Cap HitRegular Season Cap Hit
One-Way Contracts
Auston Matthews11,634,00011,634,00011,634,000
John Tavares11,000,00011,000,00011,000,000
William Nylander6,962,3666,962,3666,962,366
Nazem Kadri4,500,0004,500,0004,500,000
Andreas Johnsson3,400,0003,400,0003,400,000
Kasperi Kapanen3,200,0003,200,0003,200,000
Zach Hyman2,250,0002,250,0002,250,000
Trevor Moore775,000775,000775,000
Nic Petan775,000775,000775,000
Jason Spezza700,000700,000700,000
Morgan Rielly5,000,0005,000,0005,000,000
Jake Muzzin4,000,0004,000,0004,000,000
Justin Holl675,000675,000675,000
Calle Rosen750,000750,000750,000
Ben Harpur725,000725,000725,000
Martin Marincin700,000700,000700,000
Frederik Andersen5,000,0005,000,0005,000,000
Garrett Sparks750,000750,000750,000
Michael Hutchinson 700,000700,000700,000
Nathan Horton5,300,0005,300,0005,300,000
Two-Way Contracts
Frederik Gauthier675,000180675,000675,000
Travis Dermott863,333180863,333863,333
Ilya Mikheyev925,00000925,000
Egor Korshkov925,00000
Pierre Engvall925,00000
Jeremy Bracco842,50000
Semyon Der Arguchintsev783,33300
Mason Marchment767,50000
Adam Brooks759,16700
Dmytro Timashov694,44400
Rasmus Sandin894,16700
Timothy Liljegren863,33300
Joe Duszak800,00000
Mac Hollowell799,76600
Teemu Kivihalme792,50000
Jesper Lindgren775,83300
Aaron Luchuk759,16600
Andreas Borgman700,00000
Ian Scott805,83300
Joseph Woll800,00000
Kasimir Kaskisuo675,000622,500
Qualifying Offers
Cody Ceci4,300,0004,300,000
Mitch Marner874,125874,125
Salary Cap81,500,00081,500,000
10% overage8,150,000
Cap Space12,918,6769,040,301


The offseason cap hit includes Ceci’s qualifying offer, but the regular season does not include him or Mitch Marner yet, so that $9.7 million is going to vanish fast, and the Leafs will need LTIR just to cover their likely roster barring other changes.

The offseason room is enough to sign Marner right now without invoking LTIR as well.

Updated to include Spezza’s deal and to remove Carcone, which I’d neglected to do.