| Player | Position | Age | OV | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 |
|---|---|---|---|---|---|---|---|---|---|---|
| Mathew Barzal | C | 30 | 81 | $6,300,000 | $6,300,000 | $6,300,000 | $6,300,000 | UFA | ||
| Conor Geekie | C | 22 | 80 | $3,600,000 | $3,600,000 | $3,600,000 | RFA | |||
| Raphael Lavoie | C | 25 | 76 | $2,250,000 | $2,250,000 | RFA | ||||
| Ryan MacInnis | C | 31 | 75 | $575,000 | UFA | |||||
| Brady Tkachuk | LW | 26 | 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 | 29 | 81 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | |||
| Nicolas Deslauriers | LW | 22 | 77 | $1,600,000 | RFA | |||||
| Miles Wood | LW | 29 | 70 | $550,000 | UFA | |||||
| Vasily Podkolzin | RW | 25 | 83 | $6,000,000 | RFA | |||||
| Samuel Fagemo | RW | 25 | 77 | $3,200,000 | RFA | |||||
| Anthony Mantha | RW | 32 | 80 | $6,000,000 | $7,000,000 | $8,000,000 | $3,000,000 | UFA | ||
| Kasper Bjorkqvist | RW | 28 | 75 | $575,000 | RFA | |||||
| Forwards | $46,150,000 | $34,650,000 | $33,400,000 | $18,300,000 | $9,000,000 | $9,000,000 | $9,000,000 | |||
| Derek Forbort | D | 37 | 82 | $7,250,000 | $7,250,000 | UFA | ||||
| Cal Foote | D | 27 | 81 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | ||
| Scott Perunovich | D | 26 | 78 | $3,750,000 | $3,750,000 | $3,750,000 | RFA | |||
| Ville Heinola | D | 25 | 76 | $3,200,000 | RFA | |||||
| Arber Xhekaj | D | 21 | 75 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | RFA | ||
| Daniil Chayka | D | 23 | 80 | $1,950,000 | RFA | |||||
| Matt Grzelcyk | D | 21 | 77 | $1,300,000 | RFA | |||||
| Defencemen | $25,700,000 | $19,250,000 | $12,000,000 | $8,250,000 | $0 | $0 | $0 | |||
| Ville Husso | G | 29 | 84 | $5,850,000 | $5,850,000 | $5,850,000 | $5,850,000 | $5,850,000 | UFA | |
| Kristers Gudlevskis | G | 29 | 75 | $1,750,000 | UFA | |||||
| Goaltenders | $7,600,000 | $5,850,000 | $5,850,000 | $5,850,000 | $5,850,000 | $0 | $0 | |||
| Total Cap | $79,450,000 | $59,750,000 | $51,250,000 | $32,400,000 | $14,850,000 | $9,000,000 | $9,000,000 | |||
| Cap Balance ($76,000,000) | ($3,450,000) | $16,250,000 | $24,750,000 | $43,600,000 | $61,150,000 | $67,000,000 | $67,000,000 | |||
