| Player | Position | Age | OV | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 |
|---|---|---|---|---|---|---|---|---|---|---|
| Mathew Barzal | C | 28 | 81 | $5,500,000 | RFA | |||||
| Jake Studnicka | C | 25 | 78 | $2,750,000 | RFA | |||||
| Conor Geekie | C | 20 | 76 | $850,000 | RFA | |||||
| Ben Holmstrom | C | 32 | 75 | $750,000 | $750,000 | UFA | ||||
| Gabriel Landeskog | LW | 34 | 79 | $7,000,000 | $7,000,000 | UFA | ||||
| Trent Frederic | LW | 27 | 81 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | |
| Samuel Fagemo | LW | 23 | 77 | $3,200,000 | $3,200,000 | $3,200,000 | RFA | |||
| Denis Malgin | LW | 25 | 75 | $2,600,000 | $2,600,000 | RFA | ||||
| Tyler Bertuzzi | LW | 19 | 75 | $950,000 | $950,000 | RFA | ||||
| Vasily Podkolzin | RW | 23 | 83 | $6,000,000 | $6,000,000 | $6,000,000 | RFA | |||
| Janne Tolvanen | RW | 25 | 77 | $4,100,000 | $4,100,000 | RFA | ||||
| Raphael Lavoie | RW | 23 | 76 | $1,850,000 | $1,850,000 | RFA | ||||
| Valentin Zykov | RW | 30 | 75 | $1,250,000 | $1,250,000 | UFA | ||||
| Forwards | $43,300,000 | $34,200,000 | $15,700,000 | $6,500,000 | $6,500,000 | $0 | $0 | |||
| Cal Foote | D | 25 | 81 | $4,000,000 | RFA | |||||
| Oliver Ekman-Larsson | D | 36 | 78 | $3,500,000 | $3,500,000 | UFA | ||||
| Ryan Merkley | D | 24 | 78 | $3,125,000 | $3,125,000 | $3,125,000 | RFA | |||
| Scott Perunovich | D | 24 | 78 | $3,000,000 | $3,000,000 | RFA | ||||
| Daniil Chayka | D | 21 | 75 | $1,950,000 | $1,950,000 | $1,950,000 | RFA | |||
| Andrey Pedan | D | 27 | 75 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | |||
| Defencemen | $17,075,000 | $13,075,000 | $6,575,000 | $0 | $0 | $0 | $0 | |||
| Brad Thiessen | G | 34 | 83 | $8,500,000 | UFA | |||||
| Kristers Gudlevskis | G | 27 | 75 | $1,750,000 | $1,750,000 | $1,750,000 | UFA | |||
| Goaltenders | $10,250,000 | $1,750,000 | $1,750,000 | $0 | $0 | $0 | $0 | |||
| Total Cap | $70,625,000 | $49,025,000 | $24,025,000 | $6,500,000 | $6,500,000 | $0 | $0 | |||
| Cap Balance ($72,500,000) | $1,875,000 | $23,475,000 | $48,475,000 | $66,000,000 | $66,000,000 | $72,500,000 | $72,500,000 | |||
