| Player | Position | Age | OV | CAP% | 15 | 16 | 17 | 18 | 19 | 20 | 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Matty Beniers | C | 22 | 84 | 6.0% | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | RFA | |
| Chaz Lucius | C | 23 | 79 | 4.2% | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | RFA | ||
| Ridly Greig | C | 24 | 78 | 3.5% | $2,900,000 | $2,900,000 | RFA | ||||
| Francesco Pinelli | C | 23 | 76 | 3.0% | $2,500,000 | RFA | |||||
| Casey Mittelstadt | LW | 30 | 79 | 5.1% | $4,300,000 | $4,300,000 | UFA | ||||
| Ty Dellandrea | LW | 28 | 76 | 4.2% | $3,500,000 | RFA | |||||
| Cole Caufield | LW | 27 | 78 | 3.9% | $3,300,000 | $3,300,000 | $3,300,000 | $3,300,000 | UFA | ||
| Tyler Boucher | LW | 22 | 76 | 3.8% | $3,200,000 | $3,200,000 | $3,200,000 | $3,200,000 | RFA | ||
| Mitchell Marner | RW | 33 | 80 | 8.0% | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | UFA | ||
| Samuel Poulin | RW | 27 | 80 | 4.6% | $3,850,000 | RFA | |||||
| Xavier Bourgault | RW | 23 | 78 | 3.3% | $2,800,000 | $2,800,000 | $2,800,000 | $2,800,000 | RFA | ||
| Yegor Chinakhov | RW | 26 | 77 | 1.5% | $1,250,000 | $1,250,000 | RFA | ||||
| Forwards | 51.0% | $42,850,000 | $33,000,000 | $24,550,000 | $24,550,000 | $5,000,000 | $0 | $0 | |||
| Moritz Seider | D | 26 | 88 | 7.7% | $6,500,000 | RFA | |||||
| Nicolas Beaudin | D | 29 | 82 | 4.8% | $4,000,000 | UFA | |||||
| Cam York | D | 26 | 81 | 4.7% | $3,940,000 | RFA | |||||
| Shai Buium | D | 23 | 77 | 3.9% | $3,300,000 | $3,300,000 | $3,300,000 | RFA | |||
| Henri Jokiharju | D | 30 | 79 | 3.9% | $3,250,000 | UFA | |||||
| Braden Schneider | D | 25 | 75 | 3.8% | $3,200,000 | $3,200,000 | RFA | ||||
| Olen Zellweger | D | 23 | 74 | 1.8% | $1,500,000 | $1,500,000 | RFA | ||||
| Defencemen | 30.6% | $25,690,000 | $8,000,000 | $3,300,000 | $0 | $0 | $0 | $0 | |||
| Ilya Samsonov | G | 32 | 89 | 12.1% | $10,200,000 | UFA | |||||
| Erik Portillo | G | 27 | 72 | 1.2% | $1,000,000 | RFA | |||||
| Goaltenders | 13.3% | $11,200,000 | $0 | $0 | $0 | $0 | $0 | $0 | |||
| Total Cap | 94.9% | $79,740,000 | $41,000,000 | $27,850,000 | $24,550,000 | $5,000,000 | $0 | $0 | |||
| Cap Balance ($84,000,000) | $4,260,000 | $43,000,000 | $56,150,000 | $59,450,000 | $79,000,000 | $84,000,000 | $84,000,000 | ||||
