| Player | Position | Age | OV | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 |
|---|---|---|---|---|---|---|---|---|---|---|
| Joshua Ho-Sang | C | 31 | 80 | $6,150,000 | UFA | |||||
| Frederik Gauthier | C | 32 | 82 | $6,050,000 | UFA | |||||
| Samuel Helenius | C | 23 | 77 | $1,950,000 | $1,950,000 | RFA | ||||
| William Nicholl | C | 18 | 65 | $580,000 | $580,000 | $580,000 | RFA | |||
| Jamie Benn | LW | 36 | 80 | $7,200,000 | UFA | |||||
| Jesperi Kotkaniemi | LW | 26 | 81 | $6,150,000 | RFA | |||||
| Adam Beckman | LW | 26 | 75 | $1,950,000 | RFA | |||||
| Tommy Wingels | LW | 32 | 72 | $750,000 | $750,000 | UFA | ||||
| Jesper Fast | RW | 33 | 80 | $7,000,000 | $6,000,000 | UFA | ||||
| Matias Maccelli | RW | 25 | 76 | $1,550,000 | RFA | |||||
| Lucas Lessio | RW | 36 | 75 | $1,000,000 | $1,000,000 | UFA | ||||
| Colton Sceviour | RW | 32 | 72 | $750,000 | $750,000 | UFA | ||||
| Forwards | $41,080,000 | $11,030,000 | $580,000 | $0 | $0 | $0 | $0 | |||
| Colton Parayko | D | 29 | 82 | $6,570,000 | $8,869,000 | $11,331,000 | $11,270,000 | $11,270,000 | $11,270,000 | $11,270,000 |
| Olli Juolevi | D | 29 | 80 | $5,900,000 | $5,900,000 | $5,900,000 | UFA | |||
| Mirco Mueller | D | 32 | 80 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | UFA | ||
| Maxim Goncharov | D | 34 | 77 | $2,800,000 | $2,800,000 | $2,800,000 | $2,800,000 | UFA | ||
| Denton Mateychuk | D | 22 | 77 | $2,250,000 | $2,250,000 | RFA | ||||
| Vladislav Gavrikov | D | 21 | 77 | $2,100,000 | $2,100,000 | $2,100,000 | RFA | |||
| Defencemen | $24,870,000 | $27,169,000 | $27,381,000 | $19,320,000 | $11,270,000 | $11,270,000 | $11,270,000 | |||
| Mason McDonald | G | 31 | 84 | $5,900,000 | $5,900,000 | $5,900,000 | UFA | |||
| Calle Clang | G | 24 | 77 | $2,250,000 | $2,250,000 | $2,250,000 | RFA | |||
| Goaltenders | $8,150,000 | $8,150,000 | $8,150,000 | $0 | $0 | $0 | $0 | |||
| Total Cap | $74,100,000 | $46,349,000 | $36,111,000 | $19,320,000 | $11,270,000 | $11,270,000 | $11,270,000 | |||
| Cap Balance ($76,000,000) | $1,900,000 | $29,651,000 | $39,889,000 | $56,680,000 | $64,730,000 | $64,730,000 | $64,730,000 | |||
