| Player | Position | Age | OV | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 |
|---|---|---|---|---|---|---|---|---|---|---|
| Jesperi Kotkaniemi | C | 24 | 81 | $5,700,000 | $5,850,000 | $6,150,000 | RFA | |||
| Clayton Keller | C | 28 | 78 | $4,270,000 | $4,270,000 | UFA | ||||
| James Sheppard | C | 39 | 77 | $3,250,000 | UFA | |||||
| Ryan Gropp | C | 29 | 73 | $1,900,000 | UFA | |||||
| Jamie Benn | LW | 34 | 82 | $7,200,000 | $7,200,000 | $7,200,000 | UFA | |||
| Owen Tippett | LW | 26 | 79 | $5,385,000 | $5,385,000 | $5,385,000 | $5,385,000 | $5,385,000 | UFA | |
| Nick Cousins | LW | 31 | 75 | $2,250,000 | UFA | |||||
| Max Gardiner | LW | 35 | 73 | $1,900,000 | UFA | |||||
| Jesper Fast | RW | 31 | 80 | $7,000,000 | $7,000,000 | $7,000,000 | $6,000,000 | UFA | ||
| Tyler Seguin | RW | 35 | 78 | UFA | ||||||
| Forwards | $38,855,000 | $29,705,000 | $25,735,000 | $11,385,000 | $5,385,000 | $0 | $0 | |||
| Jakub Zboril | D | 28 | 79 | $4,750,000 | RFA | |||||
| Olli Juolevi | D | 27 | 80 | $4,500,000 | RFA | |||||
| Nicolas Beaudin | D | 24 | 78 | $3,625,000 | $3,625,000 | RFA | ||||
| Defencemen | $12,875,000 | $3,625,000 | $0 | $0 | $0 | $0 | $0 | |||
| Mason McDonald | G | 29 | 83 | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | UFA | |
| Jonathan Quick | G | 35 | 78 | $3,550,000 | UFA | |||||
| Goaltenders | $9,450,000 | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | $0 | $0 | |||
| Total Cap | $61,180,000 | $39,230,000 | $31,635,000 | $17,285,000 | $11,285,000 | $0 | $0 | |||
| Cap Balance ($72,000,000) | $10,820,000 | $32,770,000 | $40,365,000 | $54,715,000 | $60,715,000 | $72,000,000 | $72,000,000 | |||
