| Player | Position | Age | OV | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 |
|---|---|---|---|---|---|---|---|---|---|---|
| Patrick White | C | 39 | 76 | $6,250,000 | UFA | |||||
| Trevor Zegras | C | 24 | 81 | $6,000,000 | $6,500,000 | RFA | ||||
| Logan Brown | C | 28 | 79 | $5,000,000 | $6,000,000 | $6,500,000 | $6,500,000 | UFA | ||
| Jack McBain | C | 20 | 74 | $700,000 | RFA | |||||
| Jordan Staal | LW | 40 | 78 | $3,000,000 | UFA | |||||
| Nick Robertson | LW | 24 | 80 | $2,900,000 | RFA | |||||
| Marco Kasper | LW | 21 | 77 | $2,750,000 | $2,750,000 | $2,750,000 | RFA | |||
| Gabriel Fortier | LW | 25 | 75 | $1,900,000 | RFA | |||||
| Kyle Rau | LW | 32 | 74 | $1,000,000 | $1,000,000 | UFA | ||||
| Andre Burakovsky | RW | 31 | 80 | $6,000,000 | $6,000,000 | UFA | ||||
| Robert Thomas | RW | 26 | 79 | $5,000,000 | $5,000,000 | $5,000,000 | RFA | |||
| Rodion Amirov | RW | 23 | 76 | $1,750,000 | RFA | |||||
| Yakov Trenin | RW | 29 | 75 | $1,500,000 | UFA | |||||
| Forwards | $43,750,000 | $27,250,000 | $14,250,000 | $6,500,000 | $0 | $0 | $0 | |||
| Owen Power | D | 22 | 82 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 |
| Juuso Valimaki | D | 26 | 79 | $5,700,000 | $5,700,000 | $5,700,000 | $5,700,000 | $5,700,000 | UFA | |
| Aaron Ekblad | D | 30 | 80 | $5,250,000 | $6,250,000 | $6,250,000 | $6,500,000 | UFA | ||
| John Erskine | D | 36 | 77 | $2,250,000 | UFA | |||||
| Nicklas Grossman | D | 36 | 77 | $2,100,000 | UFA | |||||
| Adam Ginning | D | 25 | 75 | $1,100,000 | RFA | |||||
| Jacob Middleton | D | 20 | 70 | $550,000 | RFA | |||||
| Defencemen | $23,450,000 | $18,450,000 | $18,450,000 | $18,700,000 | $12,200,000 | $6,500,000 | $6,500,000 | |||
| Pavel Francouz | G | 38 | 84 | $6,000,000 | $6,000,000 | UFA | ||||
| Ukko-Pekka Luukkonen | G | 26 | 76 | $2,850,000 | $2,850,000 | $2,850,000 | RFA | |||
| Goaltenders | $8,850,000 | $8,850,000 | $2,850,000 | $0 | $0 | $0 | $0 | |||
| Total Cap | $76,050,000 | $54,550,000 | $35,550,000 | $25,200,000 | $12,200,000 | $6,500,000 | $6,500,000 | |||
| Cap Balance ($74,000,000) | ($2,050,000) | $19,450,000 | $38,450,000 | $48,800,000 | $61,800,000 | $67,500,000 | $67,500,000 | |||
