| Player | Position | Age | OV | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sean Monahan | C | 30 | 82 | $7,750,000 | UFA | |||||
| Gabriel Vilardi | C | 25 | 82 | $5,250,000 | RFA | |||||
| Alexei Protas | C | 23 | 75 | $1,600,000 | RFA | |||||
| Thomas Novak | C | 19 | 68 | $650,000 | $650,000 | RFA | ||||
| Grigori Denisenko | LW | 24 | 79 | $7,100,000 | $7,100,000 | RFA | ||||
| Jake Virtanen | LW | 29 | 81 | $5,250,000 | $5,250,000 | $5,250,000 | UFA | |||
| Adam Mascherin | LW | 26 | 75 | $1,375,000 | RFA | |||||
| Felix Bibeau | LW | 24 | 70 | $725,000 | RFA | |||||
| Brock Boeser | RW | 28 | 79 | $4,850,000 | $4,850,000 | $4,850,000 | UFA | |||
| Melker Karlsson | RW | 27 | 80 | $4,500,000 | RFA | |||||
| Carl Klingberg | RW | 36 | 76 | $2,500,000 | UFA | |||||
| Alexander Barabanov | RW | 19 | 70 | $650,000 | $650,000 | RFA | ||||
| Forwards | $42,200,000 | $18,500,000 | $10,100,000 | $0 | $0 | $0 | $0 | |||
| Miro Heiskanen | D | 25 | 81 | $6,000,000 | $6,000,000 | RFA | ||||
| Timothy Liljegren | D | 25 | 79 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | RFA | ||
| Morgan Rielly | D | 32 | 80 | $4,250,000 | $4,250,000 | UFA | ||||
| Stuart Percy | D | 33 | 75 | $2,500,000 | UFA | |||||
| Kale Clague | D | 26 | 75 | $2,500,000 | RFA | |||||
| Rasmus Andersson | D | 26 | 75 | $1,815,000 | RFA | |||||
| Defencemen | $22,315,000 | $15,500,000 | $5,250,000 | $5,250,000 | $0 | $0 | $0 | |||
| Joonas Korpisalo | G | 26 | 83 | $5,720,000 | $5,720,000 | $5,720,000 | RFA | |||
| Peter Delmas | G | 37 | 75 | $2,000,000 | UFA | |||||
| Goaltenders | $7,720,000 | $5,720,000 | $5,720,000 | $0 | $0 | $0 | $0 | |||
| Total Cap | $72,235,000 | $39,720,000 | $21,070,000 | $5,250,000 | $0 | $0 | $0 | |||
| Cap Balance ($72,000,000) | ($235,000) | $32,280,000 | $50,930,000 | $66,750,000 | $72,000,000 | $72,000,000 | $72,000,000 | |||
