With the news today that the Maple Leafs have re-signed Timothy Liljegren, it’s a good moment to revisit the offseason cap calculation to see where they sit going into free agency and what next season’s space will look like:

Maple Leafs Offseason Cap Calculation, June 27, 2022

NameCap Hit (or Qualifying Offer)Days in NHL If 2-wayProrated Cap HitProjected Roster
One-Way Contracts
Auston Matthews11,640,25011,640,25011,640,250
John Tavares11,000,00011,000,00011,000,000
Mitch Marner10,903,00010,903,00010,903,000
William Nylander6,962,3666,962,3666,962,366
Alex Kerfoot3,500,0003,500,0003,500,000
David Kämpf1,500,0001,500,0001,500,000
Michael Bunting950,000950,000950,000
Wayne Simmonds900,000900,000900,000
Kyle Clifford762,500762,500762,500
Joey Anderson750,000750,000750,000
Morgan Rielly7,500,0007,500,0007,500,000
Jake Muzzin5,625,0005,625,0005,625,000
T.J. Brodie5,000,0005,000,0005,000,000
Justin Holl2,000,0002,000,0002,000,000
Timothy Liljegren1,400,0001,400,0001,400,000
Mark Giordano800,000800,000800,000
Petr Mrázek3,800,0003,800,0003,800,000
Two-Way Contracts
Rodion Amirov925,00000
Roni Hirvonen856,66700
Nick Abruzzese850,00000
Max Ellis838,75000
Curtis Douglas837,50000
Dmitri Ovchinnikov835,00000
Braeden Kressler835,00000
Ty Voit835,00000
Pavel Gogolev834,16700
Alex Steeves834,167833,367
Pontus Holmberg827,50000
Mikhail Abramov810,00000
Nick Robertson796,6672183,650
Semyon Der-Arguchintsev766,66700
Bobby McMann762,50000
Carl Dahlström750,000
Topi Niemelä856,66700
Mikko Kokkonen846,66700
Axel Rindell838,75000
William Villeneuve835,00000
Filip Král810,00000
Mac Hollowell750,000518,750
Joseph Woll766,667623,000
Erik Källgren750,00013,750
Qulifying Offers
Pierre Engvall1,250,000one-way1,250,0001,250,000
Ondřej Kaše1,250,0002001,250,0001,250,000
Rasmus Sandin874,125195852,272874,125
Chad Krys874,12500
Kristiāns Rubīns787,500727,563
Joe Duszak787,50013,938
Ian Scott874,12500
Contracts: 4820
Bonus rollover212,500212,500212,500
Salary Cap82,500,00082,500,000
10% overage8,250,000
Cap Space11,998,0953,920,239

The new deal doesn’t change things a great deal. There is less than $4 million in space on a projected roster that is still short some players, and Rasmus Sandin, Pierre Engvall and Ondřej Kaše remain unsigned and are counted in at only their qualifying offer amounts, which as we’ve seen today will rise considerably as they are signed.

For details on how this calculation works in the offseason, see:

May: Maple Leafs Offseason Cap Calculation

Unsigned RFAs

RFAQualifying Offer
Pierre Engvall1,250,000
Ondřej Kaše1,250,000
Rasmus Sandin874,125
Chad Krys874,125
Kristiāns Rubīns787,500
Joe Duszak787,500
Ian Scott874,125

The Maple Leafs have until July 11 to issue Qualifying Offers to their RFAs (or they can just skip that part and re-sign them).