| Player | Position | Age | OV | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 |
|---|---|---|---|---|---|---|---|---|---|---|
| Trevor Zegras | C | 25 | 81 | $6,500,000 | RFA | |||||
| Logan Brown | C | 29 | 78 | $6,000,000 | $6,500,000 | $6,500,000 | UFA | |||
| Stephane Da Costa | C | 34 | 72 | $750,000 | UFA | |||||
| Max Graham | C | 18 | 68 | $630,000 | $630,000 | $630,000 | RFA | |||
| Joona Saarelainen | C | 19 | 68 | $550,000 | $550,000 | RFA | ||||
| Nick Robertson | LW | 25 | 79 | $4,000,000 | $4,000,000 | RFA | ||||
| Marco Kasper | LW | 22 | 77 | $2,750,000 | $2,750,000 | RFA | ||||
| Beck Malenstyn | LW | 28 | 73 | $900,000 | RFA | |||||
| Filip Cederqvist | LW | 26 | 73 | $800,000 | RFA | |||||
| Juuso Puustinen | LW | 35 | 73 | $750,000 | UFA | |||||
| Andre Burakovsky | RW | 32 | 78 | $6,000,000 | UFA | |||||
| Robert Thomas | RW | 27 | 78 | $5,000,000 | $5,000,000 | RFA | ||||
| Rodion Amirov | RW | 24 | 76 | $2,250,000 | $2,250,000 | $2,250,000 | RFA | |||
| Jason Akeson | RW | 32 | 72 | $750,000 | UFA | |||||
| Spencer Watson | RW | 29 | 72 | $750,000 | UFA | |||||
| Forwards | $38,380,000 | $21,680,000 | $9,380,000 | $0 | $0 | $0 | $0 | |||
| Owen Power | D | 23 | 82 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | RFA |
| Aaron Ekblad | D | 31 | 79 | $6,250,000 | $6,250,000 | $6,500,000 | UFA | |||
| Juuso Valimaki | D | 27 | 78 | $5,700,000 | $5,700,000 | $5,700,000 | $5,700,000 | UFA | ||
| Jani Hakanpaa | D | 21 | 77 | $3,250,000 | $3,250,000 | $3,250,000 | $3,250,000 | RFA | ||
| Adam Ginning | D | 26 | 75 | $1,750,000 | $1,750,000 | RFA | ||||
| Alexis Bernier | D | 18 | 70 | $750,000 | $750,000 | $750,000 | RFA | |||
| Defencemen | $24,200,000 | $24,200,000 | $22,700,000 | $15,450,000 | $6,500,000 | $6,500,000 | $0 | |||
| Pavel Francouz | G | 39 | 82 | $6,000,000 | UFA | |||||
| Leevi Merilainen | G | 24 | 78 | $1,800,000 | $1,800,000 | RFA | ||||
| Goaltenders | $7,800,000 | $1,800,000 | $0 | $0 | $0 | $0 | $0 | |||
| Total Cap | $70,380,000 | $47,680,000 | $32,080,000 | $15,450,000 | $6,500,000 | $6,500,000 | $0 | |||
| Cap Balance ($74,000,000) | $3,620,000 | $26,320,000 | $41,920,000 | $58,550,000 | $67,500,000 | $67,500,000 | $74,000,000 | |||
