| Player | Position | Age | OV | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 |
|---|---|---|---|---|---|---|---|---|---|---|
| Rich Peverley | C | 36 | 77 | $5,500,000 | UFA | |||||
| Joseph Veleno | C | 25 | 79 | $4,000,000 | $4,000,000 | RFA | ||||
| Nick Suzuki | C | 26 | 75 | $3,750,000 | $3,750,000 | $3,750,000 | RFA | |||
| Matthew Beniers | C | 22 | 76 | $2,150,000 | $2,150,000 | $2,150,000 | RFA | |||
| Luca DelBelBelluz | C | 21 | 75 | $2,000,000 | $2,000,000 | $2,000,000 | RFA | |||
| Owen Beck | C | 21 | 75 | $1,400,000 | RFA | |||||
| Grigori Denisenko | LW | 25 | 80 | $7,100,000 | RFA | |||||
| Jeff Skinner | LW | 36 | 79 | $4,500,000 | $4,500,000 | UFA | ||||
| Joel Farabee | LW | 25 | 79 | $4,000,000 | RFA | |||||
| Cole Caufield | RW | 24 | 78 | $3,200,000 | $3,200,000 | RFA | ||||
| Evander Kane | RW | 37 | 78 | $3,000,000 | UFA | |||||
| Luke Kunin | RW | 28 | 74 | $1,500,000 | RFA | |||||
| Albin Grewe | RW | 25 | 73 | $1,300,000 | $1,300,000 | RFA | ||||
| Forwards | $43,400,000 | $20,900,000 | $7,900,000 | $0 | $0 | $0 | $0 | |||
| Jared Cowan | D | 37 | 87 | $9,100,000 | $9,100,000 | $9,100,000 | UFA | |||
| Kevin Korchinski | D | 21 | 77 | $2,750,000 | $2,750,000 | RFA | ||||
| Justin Barron | D | 23 | 78 | $2,650,000 | RFA | |||||
| Mattias Backman | D | 32 | 75 | $1,800,000 | $1,800,000 | UFA | ||||
| Dominik Masin | D | 30 | 74 | $1,800,000 | $1,800,000 | UFA | ||||
| Cooper Moore | D | 25 | 74 | $1,400,000 | RFA | |||||
| Kieran Ruscheinski | D | 25 | 75 | $1,300,000 | RFA | |||||
| Defencemen | $20,800,000 | $15,450,000 | $9,100,000 | $0 | $0 | $0 | $0 | |||
| Kent Simpson | G | 36 | 81 | $6,800,000 | UFA | |||||
| Jake Oettinger | G | 26 | 80 | $5,000,000 | $6,000,000 | $6,000,000 | RFA | |||
| Goaltenders | $11,800,000 | $6,000,000 | $6,000,000 | $0 | $0 | $0 | $0 | |||
| Total Cap | $76,000,000 | $42,350,000 | $23,000,000 | $0 | $0 | $0 | $0 | |||
| Cap Balance ($74,000,000) | ($2,000,000) | $31,650,000 | $51,000,000 | $74,000,000 | $74,000,000 | $74,000,000 | $74,000,000 | |||
