| Player | Position | Age | OV | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 |
|---|---|---|---|---|---|---|---|---|---|---|
| Clayton Keller | C | 30 | 79 | $5,250,000 | $5,250,000 | UFA | ||||
| Rutger McGroarty | C | 22 | 79 | $2,550,000 | $2,550,000 | RFA | ||||
| Adam Fantilli | C | 20 | 77 | $1,100,000 | RFA | |||||
| Caden Price | C | 20 | 70 | $600,000 | RFA | |||||
| Kasperi Kapanen | LW | 31 | 80 | $6,000,000 | $6,000,000 | UFA | ||||
| J.T. Miller | LW | 35 | 80 | $5,100,000 | UFA | |||||
| Eriks Mateiko | LW | 19 | 71 | $650,000 | $650,000 | RFA | ||||
| Jesse Puljujarvi | RW | 29 | 81 | $7,420,000 | $7,420,000 | UFA | ||||
| Sam Colangelo | RW | 24 | 79 | $3,650,000 | $3,650,000 | $3,650,000 | RFA | |||
| Jesse Kiiskinen | RW | 20 | 70 | $600,000 | RFA | |||||
| Coulson Pitre | RW | 20 | 71 | $600,000 | RFA | |||||
| Noah Powell | RW | 19 | 68 | $550,000 | $550,000 | RFA | ||||
| Forwards | $34,070,000 | $26,070,000 | $3,650,000 | $0 | $0 | $0 | $0 | |||
| Jakob Chychrun | D | 29 | 81 | $6,550,000 | $6,550,000 | $6,550,000 | $6,550,000 | UFA | ||
| Jacob Trouba | D | 34 | 81 | $5,500,000 | UFA | |||||
| Brett Pesce | D | 21 | 77 | $3,250,000 | $3,250,000 | $3,250,000 | $3,250,000 | RFA | ||
| Mikey Anderson | D | 27 | 77 | $3,125,000 | RFA | |||||
| Theo Lindstein | D | 20 | 75 | $750,000 | RFA | |||||
| Roman Shokhrin | D | 19 | 67 | $550,000 | $550,000 | RFA | ||||
| Defencemen | $19,725,000 | $10,350,000 | $9,800,000 | $9,800,000 | $0 | $0 | $0 | |||
| Malcolm Subban | G | 35 | 86 | $8,500,000 | UFA | |||||
| Stuart Skinner | G | 21 | 77 | $2,750,000 | $2,750,000 | $2,750,000 | RFA | |||
| Goaltenders | $11,250,000 | $2,750,000 | $2,750,000 | $0 | $0 | $0 | $0 | |||
| Total Cap | $65,045,000 | $39,170,000 | $16,200,000 | $9,800,000 | $0 | $0 | $0 | |||
| Cap Balance ($74,000,000) | $8,955,000 | $34,830,000 | $57,800,000 | $64,200,000 | $74,000,000 | $74,000,000 | $74,000,000 | |||
