| 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 | 80 | $2,550,000 | $2,550,000 | RFA | ||||
| Nicolas Roy | C | 29 | 75 | $1,750,000 | $1,750,000 | UFA | ||||
| Adam Fantilli | C | 20 | 78 | $1,100,000 | RFA | |||||
| Kasperi Kapanen | LW | 31 | 80 | $6,000,000 | $6,000,000 | UFA | ||||
| J.T. Miller | LW | 35 | 80 | $5,100,000 | UFA | |||||
| Danil Yurtaykin | LW | 27 | 75 | $1,700,000 | $1,700,000 | RFA | ||||
| Andrew Mangiapane | LW | 26 | 75 | $1,500,000 | RFA | |||||
| Michael Nygard | LW | 19 | 76 | $950,000 | $950,000 | RFA | ||||
| Jesse Puljujarvi | RW | 29 | 82 | $7,420,000 | $7,420,000 | UFA | ||||
| Sam Colangelo | RW | 24 | 80 | $3,650,000 | $3,650,000 | $3,650,000 | RFA | |||
| Sasha Mutala | RW | 26 | 75 | $1,150,000 | RFA | |||||
| Charlie Stramel | RW | 20 | 75 | $750,000 | RFA | |||||
| Forwards | $38,870,000 | $29,270,000 | $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 | |||||
| William Wallinder | D | 24 | 79 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | RFA | ||
| Brett Pesce | D | 21 | 79 | $3,250,000 | $3,250,000 | $3,250,000 | $3,250,000 | RFA | ||
| Mikey Anderson | D | 27 | 77 | $3,125,000 | RFA | |||||
| Kris Russell | D | 36 | 77 | $2,300,000 | UFA | |||||
| Defencemen | $25,975,000 | $15,050,000 | $15,050,000 | $15,050,000 | $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 | $76,095,000 | $47,070,000 | $21,450,000 | $15,050,000 | $0 | $0 | $0 | |||
| Cap Balance ($76,000,000) | ($95,000) | $28,930,000 | $54,550,000 | $60,950,000 | $76,000,000 | $76,000,000 | $76,000,000 | |||
