| 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 | |||
| Shane Pinto | C | 25 | 76 | $3,135,000 | $3,135,000 | RFA | ||||
| Filip Bystedt | C | 22 | 75 | $2,500,000 | $2,500,000 | $2,500,000 | 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 | ||||
| Markus Granlund | LW | 35 | 77 | $3,250,000 | UFA | |||||
| Ivan Miroshnichenko | LW | 22 | 78 | $2,750,000 | $2,750,000 | 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 | |||
| Yanni Gourde | RW | 29 | 77 | $3,500,000 | $3,500,000 | $3,500,000 | 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 | |||||
| Chase Stillman | RW | 23 | 75 | $1,550,000 | RFA | |||||
| Forwards | $47,620,000 | $35,120,000 | $25,335,000 | $5,800,000 | $0 | $0 | $0 | |||
| Bowen Byram | D | 25 | 82 | $6,500,000 | $6,500,000 | RFA | ||||
| Trevor Van Riemsdyk | D | 29 | 77 | $4,000,000 | UFA | |||||
| Ty Smith | D | 26 | 78 | $4,000,000 | RFA | |||||
| Pavel Mintyukov | D | 22 | 79 | $3,750,000 | $3,750,000 | $3,750,000 | RFA | |||
| Brandt Clarke | D | 23 | 75 | $2,650,000 | RFA | |||||
| Jake Gardiner | D | 39 | 78 | $2,500,000 | UFA | |||||
| Jett Woo | D | 26 | 76 | $2,490,000 | RFA | |||||
| Defencemen | $25,890,000 | $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 | $82,010,000 | $51,370,000 | $35,085,000 | $11,800,000 | $0 | $0 | $0 | |||
| Cap Balance ($74,000,000) | ($8,010,000) | $22,630,000 | $38,915,000 | $62,200,000 | $74,000,000 | $74,000,000 | $74,000,000 | |||
