| Player | Position | Age | OV | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 |
|---|---|---|---|---|---|---|---|---|---|---|
| Brayden Point | C | 27 | 76 | $3,300,000 | $3,300,000 | RFA | ||||
| Jakob Forsbacka Karlss | C | 29 | 72 | $2,500,000 | $2,500,000 | UFA | ||||
| Jack Drury | C | 24 | 76 | $2,500,000 | RFA | |||||
| Nicolas Roy | C | 27 | 75 | $2,000,000 | $2,000,000 | RFA | ||||
| Dana Tyrell | LW | 38 | 79 | $9,500,000 | UFA | |||||
| Emile Poirier | LW | 30 | 78 | $4,470,000 | $4,470,000 | $4,470,000 | $4,470,000 | UFA | ||
| Rickard Rakell | LW | 33 | 77 | $3,700,000 | UFA | |||||
| Kerby Rychel | LW | 30 | 75 | $2,700,000 | UFA | |||||
| Gabryel Paquin-Boudrea | LW | 26 | 70 | $850,000 | $850,000 | RFA | ||||
| Sergei Kostitsyn | RW | 38 | 79 | $5,770,000 | $5,770,000 | UFA | ||||
| Pavel Buchnevich | RW | 27 | 78 | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 | UFA | ||
| Emil Bemstrom | RW | 25 | 74 | $1,900,000 | $1,900,000 | RFA | ||||
| Brendan Gallagher | RW | 32 | 74 | $1,500,000 | $1,500,000 | UFA | ||||
| Forwards | $45,290,000 | $26,890,000 | $9,070,000 | $9,070,000 | $0 | $0 | $0 | |||
| Jake Gardiner | D | 37 | 79 | $8,500,000 | UFA | |||||
| Jake Bean | D | 27 | 78 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | |||
| Logan Stanley | D | 27 | 76 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | |||
| Samuel Girard | D | 26 | 73 | $3,080,000 | $3,080,000 | $3,080,000 | RFA | |||
| Filip Johansson | D | 24 | 77 | $2,750,000 | RFA | |||||
| Zach Redmond | D | 32 | 74 | $2,700,000 | UFA | |||||
| Alexander Petrovic | D | 35 | 75 | $2,000,000 | UFA | |||||
| Defencemen | $27,030,000 | $11,080,000 | $11,080,000 | $0 | $0 | $0 | $0 | |||
| Samuel Montembeault | G | 29 | 84 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 |
| Carter Hart | G | 26 | 75 | $2,000,000 | $2,000,000 | $2,000,000 | RFA | |||
| Adam Huska | G | 27 | 73 | $1,500,000 | RFA | |||||
| Goaltenders | $8,500,000 | $7,000,000 | $7,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | |||
| Total Cap | $80,820,000 | $44,970,000 | $27,150,000 | $14,070,000 | $5,000,000 | $5,000,000 | $5,000,000 | |||
| Cap Balance ($72,000,000) | ($8,820,000) | $27,030,000 | $44,850,000 | $57,930,000 | $67,000,000 | $67,000,000 | $67,000,000 | |||
