| Player | Position | Age | OV | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 |
|---|---|---|---|---|---|---|---|---|---|---|
| Logan Cooley | C | 22 | 81 | $4,650,000 | $4,650,000 | $4,650,000 | RFA | |||
| Ryan Poehling | C | 27 | 75 | $3,685,000 | RFA | |||||
| Shane Pinto | C | 25 | 76 | $3,135,000 | $3,135,000 | RFA | ||||
| Jack Finley | C | 24 | 75 | $2,200,000 | $2,200,000 | RFA | ||||
| Connor Bedard | C | 20 | 80 | $1,200,000 | RFA | |||||
| Alexis Lafreniere | LW | 24 | 80 | $4,250,000 | RFA | |||||
| Alexander Wennberg | LW | 32 | 77 | $3,900,000 | $3,900,000 | UFA | ||||
| Ivan Miroshnichenko | LW | 22 | 78 | $2,750,000 | $2,750,000 | RFA | ||||
| Dominik Bokk | LW | 26 | 75 | $2,000,000 | RFA | |||||
| Alex Formenton | LW | 28 | 74 | $1,800,000 | RFA | |||||
| Klim Kostin | RW | 28 | 79 | $5,800,000 | $5,800,000 | $5,800,000 | $5,800,000 | UFA | ||
| Owen Tippett | RW | 28 | 79 | $5,385,000 | $5,385,000 | $5,385,000 | UFA | |||
| Alexander Holtz | RW | 24 | 77 | $3,500,000 | $3,500,000 | $3,500,000 | RFA | |||
| Martin Kaut | RW | 26 | 76 | $2,250,000 | RFA | |||||
| Forwards | $46,505,000 | $31,320,000 | $19,335,000 | $5,800,000 | $0 | $0 | $0 | |||
| Bowen Byram | D | 25 | 82 | $6,500,000 | $6,500,000 | RFA | ||||
| Ty Smith | D | 26 | 78 | $4,000,000 | RFA | |||||
| Trevor Van Riemsdyk | D | 29 | 77 | $4,000,000 | UFA | |||||
| Pavel Mintyukov | D | 22 | 79 | $3,750,000 | $3,750,000 | $3,750,000 | RFA | |||
| Brandt Clarke | D | 23 | 75 | $2,650,000 | RFA | |||||
| Jett Woo | D | 26 | 76 | $2,490,000 | RFA | |||||
| Defencemen | $23,390,000 | $10,250,000 | $3,750,000 | $0 | $0 | $0 | $0 | |||
| Alex Nedeljkovic | G | 31 | 86 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | ||
| Ilya Samsonov | G | 30 | 77 | $2,500,000 | UFA | |||||
| Goaltenders | $8,500,000 | $6,000,000 | $6,000,000 | $6,000,000 | $0 | $0 | $0 | |||
| Total Cap | $78,395,000 | $47,570,000 | $29,085,000 | $11,800,000 | $0 | $0 | $0 | |||
| Cap Balance ($76,000,000) | ($2,395,000) | $28,430,000 | $46,915,000 | $64,200,000 | $76,000,000 | $76,000,000 | $76,000,000 | |||
