| Player | Position | Age | OV | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 |
|---|---|---|---|---|---|---|---|---|---|---|
| Nico Hischier | C | 27 | 81 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | ||
| Alex Newhook | C | 25 | 83 | $6,300,000 | $6,300,000 | $6,300,000 | RFA | |||
| Lias Andersson | C | 27 | 76 | $4,000,000 | RFA | |||||
| Anthony Cirelli | C | 27 | 74 | $1,000,000 | $1,000,000 | RFA | ||||
| Otto Koivula | C | 26 | 72 | $1,000,000 | $1,000,000 | RFA | ||||
| Matthew Tkachuk | LW | 29 | 83 | $7,000,000 | $7,000,000 | UFA | ||||
| Cutter Gauthier | LW | 22 | 83 | $6,250,000 | $6,500,000 | $7,000,000 | $6,250,000 | RFA | ||
| Christian Dvorak | LW | 21 | 76 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | RFA | ||
| Trevor Connelly | LW | 19 | 74 | $850,000 | $850,000 | RFA | ||||
| Sonny Milano | RW | 31 | 80 | $6,000,000 | UFA | |||||
| Fabian Lysell | RW | 23 | 80 | $4,450,000 | RFA | |||||
| Kirill Kaprizov | RW | 29 | 73 | $900,000 | $900,000 | UFA | ||||
| Forwards | $46,750,000 | $32,550,000 | $22,300,000 | $15,250,000 | $0 | $0 | $0 | |||
| Rasmus Dahlin | D | 26 | 81 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $7,500,000 | UFA | |
| Travis Sanheim | D | 31 | 81 | $5,400,000 | $5,400,000 | $5,400,000 | UFA | |||
| Braden Schneider | D | 24 | 81 | $4,250,000 | $4,250,000 | $4,250,000 | RFA | |||
| Drew Doughty | D | 40 | 78 | $3,500,000 | UFA | |||||
| Noah Hanifin | D | 30 | 76 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | |||
| Luca Munzenberger | D | 23 | 73 | $775,000 | RFA | |||||
| Harrison Brunicke | D | 19 | 73 | $750,000 | $750,000 | RFA | ||||
| Defencemen | $23,925,000 | $19,650,000 | $18,900,000 | $7,250,000 | $7,500,000 | $0 | $0 | |||
| Kevin Poulin | G | 33 | 86 | $6,250,000 | UFA | |||||
| Drew Commesso | G | 24 | 84 | $4,250,000 | $4,750,000 | $4,750,000 | $5,000,000 | RFA | ||
| Goaltenders | $10,500,000 | $4,750,000 | $4,750,000 | $5,000,000 | $0 | $0 | $0 | |||
| Total Cap | $81,175,000 | $56,950,000 | $45,950,000 | $27,500,000 | $7,500,000 | $0 | $0 | |||
| Cap Balance ($74,000,000) | ($7,175,000) | $17,050,000 | $28,050,000 | $46,500,000 | $66,500,000 | $74,000,000 | $74,000,000 | |||
