-

				2023-24	2024-25	2025-26	2026-27	2027-28
Zach Werenski		26		$6,000,000	$6,000,000	RFA	-	-
Ryan Suter		38		$5,625,000	$5,625,000	UFA	-	-
Jesper Fast		32		$5,500,000	$5,500,000	UFA	-	-
Jonathan Quick		37		$4,500,000	UFA	-	-	-
Nick Suzuki		24		$4,200,000	$4,200,000	$4,200,000	RFA	-
Vitek Vanecek		27		$4,000,000	$4,000,000	$4,000,000	$4,000,000	UFA
Kyle Palmieri		32		$4,000,000	$4,000,000	UFA	-	-
Milan Lucic		35		$2,625,000	UFA	-	-	-
Kirby Dach		22		$2,100,000	$2,100,000	$2,100,000	$2,100,000	RFA
Daniel Sprong		26		$2,000,000	RFA	-	-	-
Vince Dunn		27		$2,000,000	RFA	-	-	-
Jake Evans		27		$1,750,000	$1,750,000	$1,750,000	UFA	-
Jarred Tinordi		31		$1,600,000	UFA	-	-	-
Adam Erne		28		$1,500,000	$1,500,000	UFA	-	-
Eeli Tolvanen		24		$1,500,000	$1,500,000	RFA	-	-
Xavier Ouellet		30		$1,500,000	$1,500,000	UFA	-	-
Steven Lorentz		27		$1,250,000	$1,250,000	$1,250,000	UFA	-
Cody Glass		24		$1,017,500	$1,017,500	$1,017,500	RFA	-
Noah Juulsen		26		$1,017,500	RFA	-	-	-
Kirill Marchenko		23		$950,000	$950,000	RFA	-	-
Noah Cates		24		$925,000	RFA	-	-	-
Robin Salo		25		$907,500	$907,500	$907,500	RFA	-
Arthur Kaliyev		22		$850,000	RFA	-	-	-
				$57,317,500	$41,800,000	$15,225,000	$6,100,000	$0
Bonus				-	-	-	-	-

-

				2023-24	2024-25	2025-26	2026-27	2027-28
Dustin Tokarski		34		$1,425,000	$1,425,000	$1,425,000	UFA	-
Rasmus Asplund		26		$1,050,000	$1,050,000	$1,050,000	UFA	-
Liam Foudy		23		$1,000,000	$1,000,000	$1,000,000	$1,000,000	RFA
Cayden Primeau		24		$962,500	$962,500	$962,500	RFA	-
Klim Kostin		24		$962,500	$962,500	RFA	-	-
Logan Brown		25		$962,500	$962,500	RFA	-	-
Simon Nemec		19		$950,000	$950,000	$950,000	RFA	-
Arber Xhekaj		22		$950,000	$950,000	RFA	-	-
Ty Smith		23		$925,000	RFA	-	-	-
Cam Dineen		25		$900,000	RFA	-	-	-
Nolan Foote		23		$900,000	RFA	-	-	-
Jakob Pelletier		22		$875,000	$875,000	RFA	-	-
Emil Heineman		22		$850,000	$850,000	RFA	-	-
Marc McLaughlin		24		$850,000	RFA	-	-	-
Luke Henman		23		$832,500	RFA	-	-	-
William Dufour		21		$825,000	$825,000	$825,000	RFA	-
William Trudeau		21		$825,000	$825,000	$825,000	RFA	-
Sean Farrell		22		$825,000	$825,000	RFA	-	-
Egor Zamula		23		$825,000	RFA	-	-	-
Jan Mysak		21		$800,000	$800,000	RFA	-	-
Jordan Harris		23		$800,000	RFA	-	-	-
Xavier Simoneau		22		$775,000	$775,000	RFA	-	-
Mason Millman		22		$750,000	RFA	-	-	-
Mattias Norlinder		23		$750,000	RFA	-	-	-
Michael McNiven		26		$750,000	RFA	-	-	-
				$22,320,000	$14,037,500	$7,037,500	$1,000,000	$0

-

			2023-24	2024-25	2025-26	2026-27
Craig MacTavish	65		$500,000	$500,000	-	-
Mike Yeo	50		$1,000,000	$1,000,000	$1,000,000	-
			$1,500,000	$1,500,000	$1,000,000	$0

20

			PCT
1:  6425	128,500	6,425	100%	$155	$19,917,500
2:  5354	107,080	5,354	100%	$115	$12,314,200
3:  2142	42,840	2,142	100%	$70	$2,998,800
4:  4283	85,660	4,283	100%	$50	$4,283,000
:  1000	18,927	946	95%	$355	$6,719,085
	383,007	19,150	100%	-	$41,816,255

16

			PCT
1:  2566	36,849	2,303	90%	$28	$1,031,772
2:  3593	51,827	3,239	90%	$17	$881,059
	88,676	5,542	90%	-	$1,781,394

21 19,150 (100%) $2,090,813 $111,337 $43,597,649 $43,907,068 $87,504,717		1 $331,903 $28,233,002 $25,851 $2,039,185 $58,742,500 $34,012,481
$33,711,371 + $87,504,717 - $34,012,481 $87,203,607		$19,682,500 $6,317,500