| Player | Position | Age | OV | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 |
|---|---|---|---|---|---|---|---|---|---|---|
| Kyle Wellwood | C | 37 | 82 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | ||
| Filip Chlapik | C | 24 | 75 | $2,950,000 | $2,950,000 | $2,950,000 | RFA | |||
| Brendan Shinnimin | C | 28 | 75 | $1,850,000 | $1,850,000 | UFA | ||||
| Michael Dal Colle | LW | 25 | 81 | $6,000,000 | $6,000,000 | $6,500,000 | RFA | |||
| Brock McGinn | LW | 23 | 75 | $2,000,000 | $2,000,000 | $2,000,000 | RFA | |||
| Roman Horak | LW | 26 | 73 | $1,440,000 | RFA | |||||
| Nicklas Bergsfors | RW | 37 | 84 | $7,500,000 | $7,500,000 | UFA | ||||
| Kyle Palmieri | RW | 32 | 79 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | |
| Kevin Porter | RW | 31 | 76 | $2,300,000 | UFA | |||||
| Forwards | $38,540,000 | $34,800,000 | $25,950,000 | $14,500,000 | $6,000,000 | $0 | $0 | |||
| Samuel Morin | D | 26 | 85 | $6,000,000 | RFA | |||||
| Jonathan Ericsson | D | 31 | 81 | $5,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $5,000,000 | $5,000,000 | $5,000,000 |
| Roman Josi | D | 33 | 77 | $4,000,000 | $4,000,000 | UFA | ||||
| Cody Ceci | D | 29 | 73 | $1,600,000 | $1,600,000 | UFA | ||||
| Ryan Sproul | D | 29 | 74 | $1,500,000 | UFA | |||||
| Dillon Heatherington | D | 26 | 71 | $900,000 | RFA | |||||
| Matt Finn | D | 23 | 69 | $700,000 | $700,000 | RFA | ||||
| Scott Perunovich | D | 20 | 74 | $650,000 | RFA | |||||
| Hugo Has | D | 20 | 67 | $550,000 | $550,000 | RFA | ||||
| Defencemen | $20,900,000 | $12,850,000 | $6,000,000 | $6,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | |||
| Calvin Pickard | G | 31 | 85 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | |
| Jhonas Enroth | G | 35 | 75 | $1,650,000 | UFA | |||||
| Scott Stajcer | G | 28 | 72 | $1,232,440 | RFA | |||||
| Goaltenders | $11,882,440 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $0 | $0 | |||
| Total Cap | $71,322,440 | $56,650,000 | $40,950,000 | $29,500,000 | $20,000,000 | $5,000,000 | $5,000,000 | |||
| Cap Balance ($72,000,000) | $677,560 | $15,350,000 | $31,050,000 | $42,500,000 | $52,000,000 | $67,000,000 | $67,000,000 | |||
