| Player | Position | Age | OV | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 |
|---|---|---|---|---|---|---|---|---|---|---|
| Frederik Gauthier | C | 32 | 82 | $6,050,000 | UFA | |||||
| Connor Zary | C | 24 | 78 | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | RFA | ||
| Connor Hurley | C | 32 | 73 | $1,350,000 | UFA | |||||
| Ethan Procyszyn | C | 18 | 70 | $750,000 | $750,000 | $750,000 | RFA | |||
| Jonathan Castagna | C | 20 | 71 | $600,000 | RFA | |||||
| Koehn Ziemmer | C | 20 | 70 | $550,000 | RFA | |||||
| Carl Hagelin | LW | 34 | 82 | $7,225,000 | UFA | |||||
| Andreas Athanasiou | LW | 29 | 76 | $3,570,000 | $3,570,000 | UFA | ||||
| Timur Ibragimov | LW | 26 | 73 | $900,000 | RFA | |||||
| John Tavares | RW | 38 | 81 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | |||
| Dawson Mercer | RW | 24 | 79 | $2,700,000 | $2,700,000 | RFA | ||||
| Jack Pridham | RW | 18 | 69 | $750,000 | $750,000 | $750,000 | RFA | |||
| Forwards | $37,695,000 | $21,020,000 | $14,750,000 | $4,750,000 | $0 | $0 | $0 | |||
| Roman Polak | D | 37 | 79 | $5,500,000 | $5,500,000 | UFA | ||||
| Quinn Hughes | D | 26 | 80 | $5,500,000 | RFA | |||||
| Alexander Alexeyev | D | 26 | 78 | $4,000,000 | $4,000,000 | RFA | ||||
| Neal Pionk | D | 28 | 77 | $3,250,000 | $3,250,000 | UFA | ||||
| Anthony Deangelo | D | 32 | 75 | $2,000,000 | UFA | |||||
| Matthew Spencer | D | 30 | 74 | $650,000 | UFA | |||||
| Defencemen | $20,900,000 | $12,750,000 | $0 | $0 | $0 | $0 | $0 | |||
| Spencer Knight | G | 25 | 86 | $5,750,000 | RFA | |||||
| Logan Thompson | G | 21 | 77 | $2,500,000 | $2,500,000 | RFA | ||||
| Goaltenders | $8,250,000 | $2,500,000 | $0 | $0 | $0 | $0 | $0 | |||
| Total Cap | $66,845,000 | $36,270,000 | $14,750,000 | $4,750,000 | $0 | $0 | $0 | |||
| Cap Balance ($74,000,000) | $7,155,000 | $37,730,000 | $59,250,000 | $69,250,000 | $74,000,000 | $74,000,000 | $74,000,000 | |||
