| Player | Position | Age | OV | CAP% | 14 | 15 | 16 | 17 | 18 | 19 | 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Elias Pettersson | C | 29 | 92 | 9.5% | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | ||
| Anton Lundell | C | 23 | 81 | 3.5% | $2,950,000 | $2,950,000 | $2,950,000 | $2,950,000 | $2,950,000 | RFA | |
| Ryan Suzuki | C | 25 | 75 | 1.3% | $1,100,000 | $1,100,000 | $1,100,000 | $1,100,000 | RFA | ||
| Pavel Buchnevich | C | 35 | 63 | 0.6% | $500,000 | UFA | |||||
| Lucas Raymond | LW | 23 | 87 | 5.4% | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | RFA | ||
| Leon Draisaitl | LW | 35 | 78 | 5.1% | $4,250,000 | UFA | |||||
| Clayton Keller | LW | 31 | 81 | 4.5% | $3,750,000 | $3,750,000 | UFA | ||||
| David Gustafsson | LW | 28 | 75 | 1.8% | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | UFA |
| Nils Hoglander | LW | 26 | 75 | 0.9% | $750,000 | RFA | |||||
| Trevor Zegras | RW | 26 | 86 | 7.3% | $6,150,000 | RFA | |||||
| Nikita Kucherov | RW | 37 | 80 | 7.2% | $6,050,000 | UFA | |||||
| Nick Suzuki | RW | 29 | 80 | 3.9% | $3,250,000 | $3,250,000 | UFA | ||||
| Jake Guentzel | RW | 36 | 68 | 0.6% | $500,000 | UFA | |||||
| Forwards | 51.5% | $43,250,000 | $25,050,000 | $18,050,000 | $18,050,000 | $4,450,000 | $1,500,000 | $0 | |||
| Mikhail Sergachev | D | 31 | 88 | 10.3% | $8,650,000 | UFA | |||||
| Rasmus Ristolainen | D | 36 | 83 | 8.0% | $6,750,000 | UFA | |||||
| Alexander Alexeyev | D | 28 | 89 | 8.0% | $6,700,000 | $6,700,000 | $6,700,000 | UFA | |||
| Quinn Hughes | D | 29 | 82 | 6.3% | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | UFA | ||
| Bowen Byram | D | 25 | 88 | 5.8% | $4,850,000 | RFA | |||||
| Shakir Mukhamadullin | D | 23 | 79 | 4.2% | $3,500,000 | $3,500,000 | RFA | ||||
| Defencemen | 42.5% | $35,700,000 | $15,450,000 | $11,950,000 | $5,250,000 | $0 | $0 | $0 | |||
| Yaroslav Askarov | G | 24 | 90 | 4.5% | $3,750,000 | $3,750,000 | $3,750,000 | $3,750,000 | RFA | ||
| Hugo Alnefelt | G | 25 | 76 | 2.5% | $2,100,000 | $2,100,000 | $2,100,000 | RFA | |||
| Goaltenders | 7.0% | $5,850,000 | $5,850,000 | $5,850,000 | $3,750,000 | $0 | $0 | $0 | |||
| Total Cap | 101.0% | $84,800,000 | $46,350,000 | $35,850,000 | $27,050,000 | $4,450,000 | $1,500,000 | $0 | |||
| Cap Balance ($84,000,000) | ($800,000) | $37,650,000 | $48,150,000 | $56,950,000 | $79,550,000 | $82,500,000 | $84,000,000 | ||||
