| Player | Position | Age | OV | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 |
|---|---|---|---|---|---|---|---|---|---|---|
| Mathew Barzal | C | 29 | 81 | $6,300,000 | $6,300,000 | $6,300,000 | $6,300,000 | $6,300,000 | UFA | |
| Conor Geekie | C | 21 | 78 | $3,600,000 | $3,600,000 | $3,600,000 | $3,600,000 | RFA | ||
| Jake Studnicka | C | 26 | 78 | $3,025,000 | RFA | |||||
| Ridly Greig | C | 23 | 76 | $2,250,000 | RFA | |||||
| Brady Tkachuk | LW | 25 | 86 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 |
| Trent Frederic | LW | 28 | 81 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | ||
| Samuel Fagemo | LW | 24 | 77 | $3,200,000 | $3,200,000 | RFA | ||||
| Vasily Podkolzin | RW | 24 | 82 | $6,000,000 | $6,000,000 | RFA | ||||
| Jack Dugan | RW | 25 | 76 | $2,500,000 | $2,500,000 | $2,500,000 | RFA | |||
| Raphael Lavoie | RW | 24 | 76 | $1,850,000 | RFA | |||||
| Valentin Zykov | RW | 31 | 73 | $1,250,000 | UFA | |||||
| Brodie Ziemer | RW | 18 | 69 | $650,000 | $650,000 | $650,000 | RFA | |||
| Forwards | $46,125,000 | $37,750,000 | $28,550,000 | $25,400,000 | $15,300,000 | $9,000,000 | $9,000,000 | |||
| Cal Foote | D | 26 | 81 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | |
| Oliver Ekman-Larsson | D | 37 | 77 | $3,500,000 | UFA | |||||
| Ryan Merkley | D | 25 | 77 | $3,125,000 | $3,125,000 | RFA | ||||
| Scott Perunovich | D | 25 | 79 | $3,000,000 | RFA | |||||
| Lukas Bengtsson | D | 27 | 74 | $2,365,000 | RFA | |||||
| Daniil Chayka | D | 22 | 78 | $1,950,000 | $1,950,000 | RFA | ||||
| Andrey Pedan | D | 28 | 74 | $1,500,000 | $1,500,000 | UFA | ||||
| John Marino | D | 26 | 75 | $1,377,000 | RFA | |||||
| Defencemen | $23,067,000 | $12,825,000 | $6,250,000 | $6,250,000 | $6,250,000 | $0 | $0 | |||
| Brad Thiessen | G | 35 | 85 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | |||
| Kristers Gudlevskis | G | 28 | 74 | $1,750,000 | $1,750,000 | UFA | ||||
| Goaltenders | $7,750,000 | $7,750,000 | $6,000,000 | $0 | $0 | $0 | $0 | |||
| Total Cap | $76,942,000 | $58,325,000 | $40,800,000 | $31,650,000 | $21,550,000 | $9,000,000 | $9,000,000 | |||
| Cap Balance ($74,000,000) | ($2,942,000) | $15,675,000 | $33,200,000 | $42,350,000 | $52,450,000 | $65,000,000 | $65,000,000 | |||
