B = Bonus     * =
2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2033/33
Jack Hughes
 
 
23 $7,983,000 $7,983,000 $7,983,000 $7,983,000 RFA - - - - -
Jared Spurgeon
 
 
 
 
34 $5,750,000 $5,750,000 $5,750,000 $5,750,000 UFA - - - - -
Anthony Mantha
 
 
 
29 $4,571,000 $4,571,000 $4,571,000 UFA - - - - - -
Ryan Ellis
 
 
 
 
33 $4,475,000 $4,475,000 UFA - - - - - - -
Alex Galchenyuk
 
 
 
30 $4,200,000 UFA - - - - - - - -
Ilya Mikheyev
 
 
 
 
29 $3,950,000 UFA - - - - - - - -
Christian Dvorak
 
 
 
28 $3,901,000 $3,901,000 $3,901,000 UFA - - - - - -
Jason Zucker
 
 
 
32 $3,623,000 $3,623,000 UFA - - - - - - -
Frank Vatrano
 
 
 
 
30 $3,500,000 $1,550,000 $1,550,000 $1,550,000 UFA - - - - -
Petr Mrazek
 
 
 
 
32 $3,269,000 $3,269,000 UFA - - - - - - -
Jordan Greenway
 
 
 
 
27 $3,022,000 $3,022,000 UFA - - - - - - -
Taylor Raddysh
 
 
 
26 $3,000,000 $3,000,000 $3,000,000 UFA - - - - - -
Alexandar Georgiev
 
 
 
 
28 $2,550,000 $2,550,000 $2,550,000 UFA - - - - - -
Jakob Silfverberg
 
 
 
33 $2,516,000 $2,516,000 $2,516,000 UFA - - - - - -
Anthony Beauvillier
 
 
 
 
27 $2,478,000 $2,478,000 $2,478,000 UFA - - - - - -
Conor Timmins
 
 
 
 
25 $2,025,000 $2,025,000 $2,025,000 $2,025,000 UFA - - - - -
Casey Mittelstadt
 
 
 
 
25 $2,000,000 $2,000,000 RFA - - - - - - -
Gabriel Vilardi
 
 
 
 
24 $1,925,000 $1,925,000 $1,925,000 $1,925,000 RFA - - - - -
David Krejci
 
 
 
 
37 $1,753,000 UFA - - - - - - - -
Marco Scandella
 
 
 
 
34 $1,750,000 $1,750,000 UFA - - - - - - -
Pavel Francouz
 
 
 
 
34 $1,100,000 $1,100,000 UFA - - - - - - -
Simon Benoit
 
 
 
 
25 $775,000 RFA - - - - - - - -
K'Andre Miller
 
 
 
 
24 $650,000 RFA - - - - - - - -
Nick Blankenburg
 
 
 
 
26 $550,000 $550,000 $550,000 UFA - - - - - -
Jordan Harris
 
 
 
 
23 $550,000 $550,000 RFA - - - - - - -
Bonus $7,300,000 $1,537,500 - - - - - - - -
$79,166,000 $60,125,500 $38,799,000 $19,233,000 $0 $0 $0 $0 $0 $0
B = Bonus     * =
2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2033/33
Dryden Hunt
 
 
 
 
28 $1,850,000 $1,850,000 $1,850,000 UFA - - - - - -
Jordan Gross
 
 
 
 
29 $1,000,000 $550,000 UFA - - - - - - -
John Hayden
 
 
 
 
29 $925,000 $925,000 $925,000 UFA - - - - - -
Alexis Lafreniere
 
 
 
 
22 $900,000 $3,500,000 $3,500,000 $3,500,000 $3,500,000 RFA - - - -
Lucas Raymond
 
 
 
 
22 $750,000 $750,000 RFA - - - - - - -
Darren Helm
 
 
37 $750,000 UFA - - - - - - - -
Tyler Kleven
 
 
 
 
22 $650,000 $650,000 $650,000 RFA - - - - - -
Joe Veleno
 
 
 
 
24 $650,000 $650,000 RFA - - - - - - -
Seth Jarvis
 
 
 
22 $650,000 $650,000 RFA - - - - - - -
Kieffer Bellows
 
 
 
 
26 $650,000 $1,925,000 $1,925,000 $1,925,000 $1,925,000 UFA - - - -
Oliver Wahlstrom
 
 
 
 
24 $650,000 RFA - - - - - - - -
Justin Kirkland
 
 
 
 
27 $600,000 $600,000 $600,000 UFA - - - - - -
Spencer Stastney
 
 
 
 
24 $550,000 $550,000 $550,000 RFA - - - - - -
Dmitri Samorukov
 
 
 
 
25 $550,000 $550,000 RFA - - - - - - -
Nicholas Abruzzese
 
 
 
 
25 $550,000 $550,000 RFA - - - - - - -
Nicholas Robertson
 
 
 
 
22 $550,000 $550,000 RFA - - - - - - -
Tyler Benson
 
 
 
 
26 $550,000 $550,000 UFA - - - - - - -
Alex Steeves
 
 
 
 
24 $550,000 $1,375,000 RFA - - - - - - -
Jack Rathbone
 
 
 
 
25 $550,000 $550,000 RFA - - - - - - -
Nikita Okhotyuk
 
 
 
 
23 $550,000 RFA - - - - - - - -
Scott Reedy
 
 
 
 
25 $550,000 RFA - - - - - - - -
Viktor Lodin
 
 
 
 
25 $550,000 RFA - - - - - - - -
$15,525,000 $16,725,000 $10,000,000 $5,425,000 $5,425,000 $0 $0 $0 $0 $0
B = Bonus     * =
2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2033/33
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

- 5 Games
Per Game PCT
1: 6000 30,000  6,000  100% $150  $4,500,000
2: 5000 25,000  5,000  100% $75  $1,875,000
3: 2000 10,000  2,000  100% $50  $500,000
4: 4000 20,000  4,000  100% $35  $700,000
5: 1000 4,979  996  100% $300  $1,493,700
: 89,979  17,996 100% - $11,335,875

-5
17,996 (100%)
$2,267,175
$ 11,335,875
$-11,335,875
$0
 
1073
$0
$0
$0
$0
$79,166,000
$79,166,000

$306,973,547
+ $0
- $79,166,000
$227,807,547
 
$83,500,000
$79,166,000
$4,334,000