ACDEFGKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBCBDBEBFBGBHBIBV
1
Check out BuyMeACoffee.com/afpanalytics and leave a tip to support our work!Follow @AFPAnalytics on X!
@MaxTermPod - Tune in for discussions on contracts, team building and more!
2
When referencing the projections on X or in an article, please cite @AFPAnalytics.TAX IMPACTS ON TAKE HOME PAY - PROVIDED BY KYLE STICH & AFPTAXCOMPARABLE PLAYERS AND CONTRACTS (DOES NOT INCLUDE ALL COMPS USED TO CREATE PROJECTION)
3
Projections available on CapWages.com!Reminder that we are predicting Cap Hit %, then calculating the Cap Hit (AAV) with the salary cap of $95,500,000.
4
Age = Age on July 1st, 2025. Red font on projected contract indicates qualifying offer.PROJECTED CONTRACT INFORMATIONACTUAL CONTRACT INFORMATIONPROJECTED VS ACTUALPrevious Projection - Midseason (2024-2025)PROJECTED AAV FOR SAME TAKE HOME PAY (THP)ACTUAL AAV FOR SAME TAKE HOME PAY (THP)COMPARABLE #1 INFORMATIONCOMPARABLE #2 INFORMATIONCOMPARABLE #3 INFORMATIONCOMPARABLE #4 INFORMATIONCOMPARABLE #5 INFORMATION
5
Player24-25 Team25-26 TeamPOSSHOOTSAgeStatusARB?TrendingProjected LengthProjected Cap HitProjected CH %Projected Total ValueActual LengthActual Cap HitActual Cap Hit %Actual Total ValueLength % DeltaCap Hit % DeltaTotal Value % DeltaLength DeltaCap Hit DeltaSigned?Last Projected LengthLast Projected AAVLast Projected CH%No State Income Tax Avg THPMarket Value THPWorst 6 Tax Avg THPNo State Income Tax Avg THPMarket Value THPWorst 5 Tax Avg THPComp1Comp1 TeamComp1 LengthComp1 Cap HitComp1 Cap Hit %Comp2Comp2 TeamComp2 LengthComp2 Cap HitComp2 Cap Hit %Comp3Comp3 TeamComp3 LengthComp3 Cap HitComp3 Cap Hit %Comp4Comp4 TeamComp4 LengthComp4 Cap HitComp4 Cap Hit %Comp5Comp5 TeamComp5 LengthComp5 Cap HitComp5 Cap Hit %
17
Bouchard, EvanEDMEDMRDR25RFAYESSIMILAR8$10,887,000.0011.40%$87,096,000.004$10,500,000.0010.99%$42,000,000.00-100.00%-3.69%-107.37%4$387,000.00YES8$10,738,020.000.11244000000000000$10,073,369.27$10,887,000.00$11,489,646.90$9,715,291.39$10,500,000.00$11,081,224.62Rasmus DahlinBUF8$11,000,000.000.125Charlie McAvoyBOS8$9,500,000.000.1152Mikhail SergachevTBL8$8,500,000.000.1018
18
Dobson, NoahNYIMTLRDR25RFAYESSIMILAR8$10,250,333.3010.73%$82,002,666.418$9,500,000.009.95%$76,000,000.000.00%-7.90%-7.90%0$750,333.30YES8$10,511,366.700.11006666700000000$9,484,283.32$10,250,333.30$10,817,737.69$8,790,025.55$9,500,000.00$10,025,869.89Charlie McAvoyBOS8$9,500,000.000.1152Victor HedmanTBL8$7,875,000.000.105Mikhail SergachevTBL8$8,500,000.000.1018
21
Hughes, Luke (LT)NJDNJDLDL2110.2(c)NODOWN6$8,386,810.008.78%$50,320,860.007$9,000,000.009.42%$63,000,000.0014.29%6.81%20.13%1$613,190.00YES7$8,886,275.000.09305000000000000$7,760,028.86$8,386,810.00$8,851,059.56$8,327,392.62$9,000,000.00$9,498,192.53Cale MakarCOL6$9,000,000.000.1104Thomas ChabotOTT8$8,000,000.000.0982Quinn HughesVAN6$7,850,000.000.0963Hampus LindholmANA6$5,250,000.000.0719Noah HanifinCGY6$4,950,000.000.0623
24
Knies, Matthew (LT)TORTORLWL22RFANOUP7$7,222,983.337.56%$50,560,883.336$7,750,000.008.12%$46,500,000.00-16.67%6.80%-8.73%1$527,016.67YES6$6,625,312.500.06937500000000000$6,683,179.79$7,222,983.33$7,622,809.59$7,170,810.31$7,750,000.00$8,178,999.12Brandon SaadCBJ6$6,000,000.000.084Nikolaj EhlersWPG7$6,000,000.000.0755Quinton ByfieldLAK5$6,250,000.000.071Matthew CoronatoCGY7$6,500,000.000.0681Travis KonecnyPHI6$5,500,000.000.0675
28
Peterka, JJ (LT)BUFUTAHLWL23RFANOUP7$7,798,768.758.17%$54,591,381.255$7,700,000.008.06%$38,500,000.00-40.00%-1.28%-41.80%2$98,768.75YES6$6,623,606.870.06935714000000000$7,215,934.37$7,798,768.75$8,230,467.45$7,124,547.02$7,700,000.00$8,126,231.39David PastrnakBOS6$6,666,666.000.0889Kyle ConnorWPG7$7,142,857.000.0876Filip ForsbergNSH6$6,000,000.000.0822Dylan GuentherUTAH8$7,142,857.000.0748Jonathan DrouinMTL6$5,500,000.000.0733
31
Miller, K'Andre (LT)NYRCARLDL25RFAYESUP6$6,033,212.506.32%$36,199,275.008$7,500,000.007.85%$60,000,000.0025.00%19.56%39.67%2$1,466,787.50YES6$5,316,166.990.05566667000000000$5,582,325.47$6,033,212.50$6,367,179.32$6,939,493.85$7,500,000.00$7,915,160.44Esa LindellDAL6$5,800,000.000.0712Sami VatanenANA4$4,875,000.000.0668Nikita ZaitsevTOR7$4,500,000.000.06Brian DumoulinPIT6$4,100,000.000.0547
37
Vilardi, GabrielWPGWPGRW, CR25RFAYESSIMILAR4$6,820,610.007.14%$27,282,440.006$7,500,000.007.85%$45,000,000.0033.33%9.06%39.37%2$679,390.00YES4$6,566,307.160.06875714300000000$6,310,877.49$6,820,610.00$7,198,162.99$6,939,493.85$7,500,000.00$7,915,160.44Brock BoeserVAN3$6,650,000.000.0806Sam ReinhartFLA3$6,500,000.007.98%Oliver BjorkstrandCBJ5$5,400,000.006.63%Kyle PalmieriNJD5$4,650,000.006.37%Tyler ToffoliLAK3$4,600,000.006.13%
38
McTavish, Mason (LT)ANAANACL22RFANONo 2024 Projection6$6,772,541.677.09%$40,635,250.006$7,000,000.007.33%$42,000,000.000.00%3.25%3.25%0$227,458.33YES---$6,266,401.50$6,772,541.67$7,147,433.85$6,476,860.93$7,000,000.00$7,387,483.08Dylan CozensBUF7$7,100,000.000.085Matty BeniersSEA7$7,142,857.000.0812Bo HorvatVAN6$5,500,000.000.0733Nick SchmaltzARI7$5,850,000.000.0718Victor RaskCAR6$4,000,000.000.0548
40
Dostal, Lukas (LT)ANAANAGL25RFAYESSIMILAR4$5,219,075.005.47%$20,876,300.005$6,500,000.006.81%$32,500,000.0020.00%19.71%35.77%1$1,280,925.00YES4$5,219,075.000.05465000000000000$4,828,101.55$5,219,075.00$5,507,491.99$6,014,228.00$6,500,000.00$6,859,805.71Igor ShesterkinNYR4$5,666,667.000.0695Ukko-Pekka LuukkonenBUF5$4,750,000.000.054Jacob MarkstromVAN3$3,666,667.000.0502Filip GustavssonMIN3$3,750,000.000.0449
41
Byram, Bowen (ST)BUFBUFLD, RDL24RFAYESSIMILAR1$5,199,975.005.45%$5,199,975.002$6,250,000.006.54%$12,500,000.0050.00%16.80%58.40%1$1,050,025.00YES2$5,238,175.000.05485000000000000$4,810,432.37$5,199,975.00$5,487,336.48$5,782,911.54$6,250,000.00$6,595,967.03Justin SchultzEDM1$3,900,000.000.0546Michael Del ZottoPHI2$3,875,000.000.0543
43
Romanov, AlexanderNYINYILDL25RFAYESUP1$4,482,133.304.69%$4,482,133.308$6,250,000.006.54%$50,000,000.0087.50%28.29%91.04%7$1,767,866.70YES1$2,890,997.200.03027222200000000$4,146,365.92$4,482,133.30$4,729,825.35$5,782,911.54$6,250,000.00$6,595,967.03Ryan MurrayCBJ2$4,600,000.000.0564Erik GudbransonVAN1$3,500,000.000.0467Joel EdmundsonSTL1$3,000,000.000.0377
45
Samberg, DylanWPGWPGLDL26RFAYESUP5$5,216,687.505.46%$26,083,437.503$5,750,000.006.02%$17,250,000.00-66.67%9.28%-51.21%2$533,312.50YES4$4,794,100.000.05020000000000000$4,825,892.90$5,216,687.50$5,504,972.55$5,319,253.68$5,750,000.00$6,067,757.01Adam PelechNYI8$5,750,000.000.0706Ryan PulockNYI2$5,000,000.000.0613Radko GudasPHI4$3,350,000.000.0459Jonas SiegenthalerNJD5$3,400,000.000.0407
47
Geekie, MorganBOSBOSLW, C, RWR26RFAYESUP4$6,588,631.826.90%$26,354,527.276$5,500,000.005.76%$33,000,000.0033.33%-19.79%20.14%2$1,088,631.82YES4$3,361,600.000.03520000000000000$6,096,236.00$6,588,631.82$6,953,343.72$5,087,981.78$5,500,000.00$5,803,941.49Mike HoffmanOTT4$5,187,500.007.11%Andrew MangiapaneCGY3$5,800,000.007.03%Anthony ManthaDET4$5,700,000.006.99%Jason ZuckerMIN5$5,500,000.006.92%Carter VerhaegheFLA3$4,166,667.000.0505
52
Hague, NicolasVGKNSHLDL26RFAYESUP2$2,639,381.252.76%$5,278,762.504$5,500,000.005.76%$22,000,000.0050.00%52.01%76.01%2$2,860,618.75YES1$1,666,475.000.01745000000000000$2,440,260.80$2,639,381.25$2,782,090.08$5,087,981.78$5,500,000.00$5,803,941.49Ryan LindgrenNYR1$4,500,000.000.0511Carson SoucyMIN3$2,750,000.000.0337Alexandre CarrierNSH1$2,500,000.000.0299Niko MikkolaSTL1$1,900,000.000.023Troy StecherDET2$1,700,000.000.0209
53
Bahl, KevinCGYCGYLDL25RFAYESUP2$3,062,611.563.21%$6,125,223.126$5,350,000.005.60%$32,100,000.0066.67%42.75%80.92%4$2,287,388.44YES1$2,324,060.690.02433571400000000$2,833,183.97$3,062,611.56$3,231,857.87$4,949,218.64$5,350,000.00$5,645,652.18Erik GudbransonVAN1$3,500,000.000.0467Ryan GravesCOL3$3,166,667.000.0389Jake McCabeBUF2$2,850,000.000.035Derek ForbortLAK2$2,525,000.000.0318Jamie OleksiakPIT3$2,137,500.000.0269
57
York, Cam (LT)PHIPHILDL24RFAYESSIMILAR5$5,768,200.006.04%$28,841,000.005$5,150,000.005.39%$25,750,000.000.00%-12.00%-12.00%0$618,200.00YES6$5,687,025.000.05955000000000000$5,336,090.27$5,768,200.00$6,086,962.78$4,764,201.12$5,150,000.00$5,434,599.76Sami VatanenANA4$4,875,000.000.0668Brady SkjeiNYR6$5,250,000.000.066Simon DespresANA5$3,700,000.000.0507Brandon CarloBOS6$4,100,000.000.0503
59
McLeod, RyanBUFBUFCL25RFAYESUP3$4,835,028.575.06%$14,505,085.714$5,000,000.005.24%$20,000,000.0025.00%3.30%27.47%1$164,971.43YES3$3,042,868.750.03186250000000000$4,472,824.96$4,835,028.57$5,102,222.35$4,625,437.98$5,000,000.00$5,276,310.44Marcus JohanssonWSH3$4,583,333.000.0628Nazem KadriTOR6$4,500,000.000.0616Jack RoslovicCBJ2$4,000,000.000.0485Pavel ZachaBOS1$3,500,000.000.0424
63
Rossi, Marco (ST)MINMINCL23RFANOSIMILAR2$4,546,482.164.76%$9,092,964.313$5,000,000.005.24%$15,000,000.0033.33%9.07%39.38%1$453,517.84YES2$4,637,278.970.04855789500000000$4,205,894.25$4,546,482.16$4,797,730.26$4,625,437.98$5,000,000.00$5,276,310.44Brayden PointTBL3$6,750,000.000.0828Trevor ZegrasANA3$5,750,000.000.0689Kirby DachMTL4$3,362,500.000.0408Roope HintzDAL3$3,150,000.003.87%Cole PerfettiWPG2$3,250,000.000.0369
66
Kakko, KaapoSEASEARWL24RFAYESUP3$4,640,617.844.86%$13,921,853.533$4,525,000.004.74%$13,575,000.000.00%-2.56%-2.56%0$115,617.84YES2$3,780,063.810.03958182000000000$4,292,978.01$4,640,617.84$4,897,068.08$4,186,021.37$4,525,000.00$4,775,060.95Chris KreiderNYR4$4,625,000.000.0634Jake DeBruskBOS2$4,000,000.000.0485Andreas JohnssonTOR4$3,400,000.000.0417Tyler BertuzziDET1$3,500,000.000.0429Nick RitchieTOR2$2,500,000.000.0307
69
Frost, MorganCGYCGYCL26RFAYESSIMILAR5$5,815,950.006.09%$29,079,750.002$4,375,000.004.58%$8,750,000.00-150.00%-32.94%-232.34%3$1,440,950.00YES4$5,714,992.840.05984285700000000$5,380,263.20$5,815,950.00$6,137,351.55$4,047,258.23$4,375,000.00$4,616,771.64J.T. MillerTBL5$5,250,000.000.066Nazem KadriTOR6$4,500,000.000.0616Colin WilsonNSH4$3,937,500.000.0551
70
Zetterlund, FabianOTTOTTLW, RWR25RFAYESSIMILAR3$3,915,500.004.10%$11,746,500.003$4,275,000.004.48%$12,825,000.000.00%8.41%8.41%0$359,500.00YES2$3,820,000.000.04000000000000000$3,622,180.48$3,915,500.00$4,131,878.71$3,954,749.47$4,275,000.00$4,511,245.43Tyler BertuzziDET1$3,500,000.000.0429Sven BaertschiVAN3$3,366,666.000.0423Conor ShearyPIT3$3,000,000.000.04Kasperi KapanenPIT2$3,200,000.000.0388
81
McBain, JackUTAHUTAHCL25RFAYESUP3$3,049,922.763.19%$9,149,768.295$4,250,000.004.45%$21,250,000.0040.00%28.24%56.94%2$1,200,077.24YES2$2,437,637.500.02552500000000000$2,821,445.72$3,049,922.76$3,218,467.86$3,931,622.28$4,250,000.00$4,484,863.88Yegor SharangovichCGY2$3,100,000.003.71%Michael RasmussenDET4$3,200,000.003.64%Oskar SundqvistSTL4$2,750,000.003.37%Mattias JanmarkDAL1$2,300,000.002.89%Joel ArmiaMTL1$1,850,000.000.0233
82
Voronkov, Dmitri (ST)CBJCBJLW, C, RWL24RFAYESSIMILAR2$4,290,337.504.49%$8,580,675.002$4,175,000.004.37%$8,350,000.000.00%-2.76%-2.76%0$115,337.50YES3$4,115,315.410.04309230800000000$3,968,938.00$4,290,337.50$4,527,430.51$3,862,240.71$4,175,000.00$4,405,719.22Anthony BeauvillierNYI3$4,150,000.000.0509Jake DeBruskBOS2$3,675,000.000.0451Kirill MarchenkoCBJ3$3,850,000.000.0438Pavel BuchnevichNYR2$3,250,000.000.0399
85
Laferriere, Alex (ST)LAKLAKRWR2310.2(c)NOSIMILAR2$3,823,183.334.00%$7,646,366.673$4,100,000.004.29%$12,300,000.0033.33%6.75%37.83%1$276,816.67YES2$3,666,517.840.03839285700000000$3,536,779.48$3,823,183.33$4,034,460.43$3,792,859.14$4,100,000.00$4,326,574.56Sam ReinhartBUF2$3,650,000.004.59%Anthony ManthaDET2$3,300,000.000.0415Teuvo TeravainenCAR2$2,860,000.003.81%Kevin FialaMIN2$3,000,000.003.68%Jesper BrattNJD2$2,750,000.003.37%
86
Cates, NoahPHIPHILWL26RFAYESUP3$4,614,772.224.83%$13,844,316.674$4,000,000.004.19%$16,000,000.0025.00%-15.37%13.47%1$614,772.22YES3$3,397,412.500.03557500000000000$4,269,068.54$4,614,772.22$4,869,794.17$3,700,350.38$4,000,000.00$4,221,048.36Carl HagelinANA4$4,000,000.005.60%Vladislav NamestnikovNYR2$4,000,000.000.0503Connor BrownOTT3$3,600,000.004.42%Bryan RustPIT4$3,500,000.004.40%Chris TierneyOTT2$3,500,000.000.0429
93
Cuylle, WillNYRNYRLWL23RFANOSIMILAR3$3,435,395.433.60%$10,306,186.292$3,900,000.004.08%$7,800,000.00-50.00%11.91%-32.13%1$464,604.57YES3$3,438,000.000.03600000000000000$3,178,041.70$3,435,395.43$3,625,242.56$3,607,841.62$3,900,000.00$4,115,522.15Tanner PearsonLAK4$3,750,000.005.00%Aliaksei ProtasWSH5$3,375,000.003.84%Oskar LindblomPHI3$3,000,000.003.68%Artturi LehkonenMTL2$2,400,000.002.94%Josh AndersonCBJ3$1,850,000.000.0247
97
Zary, Connor (ST)CGYCGYLW, CL23RFANOSIMILAR3$3,417,163.623.58%$10,251,490.863$3,775,000.003.95%$11,325,000.000.00%9.48%9.48%0$357,836.38YES2$3,462,557.160.03625714300000000$3,161,175.68$3,417,163.62$3,606,003.22$3,492,205.68$3,775,000.00$3,983,614.39Filip ChytilNYR4$4,437,500.000.0531Boone JennerCBJ2$2,900,000.000.0397Dylan StromeCHI2$3,000,000.000.0368Alex NewhookMTL4$2,900,000.000.0347Ryan StromeNYI2$2,500,000.000.0342
98
Foerster, TysonPHIPHIRW, C, LWR23RFANOSIMILAR3$3,315,972.203.47%$9,947,916.602$3,750,000.003.93%$7,500,000.00-50.00%11.57%-32.64%1$434,027.80YES2$3,425,585.000.03587000000000000$3,067,564.75$3,315,972.20$3,499,219.75$3,469,078.49$3,750,000.00$3,957,232.83Jake DeBruskBOS2$3,675,000.000.0451Kasperi KapanenTOR3$3,200,000.000.0393Tobias RiederARI2$2,225,000.000.0305Connor BrownTOR3$2,100,000.000.028Jordan GreenwayMIN2$2,100,000.000.0258
99
Holmstrom, SimonNYINYIRWL24RFAYESUP2$3,762,700.003.94%$7,525,400.002$3,625,000.003.80%$7,250,000.000.00%-3.80%-3.80%0$137,700.00YES2$3,083,588.900.03228888900000000$3,480,827.10$3,762,700.00$3,970,634.66$3,353,442.54$3,625,000.00$3,825,325.07Jake DeBruskBOS2$3,675,000.004.51%Andreas JohnssonTOR4$3,400,000.004.17%Pavel BuchnevichNYR2$3,250,000.003.99%Robby FabbriDET2$2,950,000.003.62%Frank VatranoFLA3$2,533,333.000.0311
104
Hofer, JoelSTLSTLGL24RFAYESUP2$2,813,430.002.95%$5,626,860.002$3,400,000.003.56%$6,800,000.000.00%17.25%17.25%0$586,570.00YES2$2,298,366.670.02406666667000000$2,601,178.94$2,813,430.00$2,965,549.48$3,145,297.83$3,400,000.00$3,587,891.10Joonas KorpisaloCBJ2$2,800,000.000.0344Kaapo KahkonenSJS2$2,750,000.000.0333Jake AllenSTL2$2,350,000.000.0329Adin HillSJS2$2,175,000.000.0267Philipp GrubauerWSH1$1,500,000.000.0200
106
Quinn, JackBUFBUFRWR23RFANODOWN1$1,580,679.031.66%$1,580,679.032$3,375,000.003.53%$6,750,000.0050.00%53.17%76.58%1$1,794,320.97YES2$3,480,975.000.03645000000000000$1,461,429.29$1,580,679.03$1,666,144.84$3,122,170.64$3,375,000.00$3,561,509.55Anthony BeauvillierNYI2$2,100,000.000.0258Yegor ChinakhovCBJ2$2,100,000.000.0239Eeli TolvanenNSH3$1,450,000.000.0178Casey MittelstadtBUF1$874,125.000.0107Oliver WahlstromNYI1$874,125.000.0105
107
Lohrei, Mason (ST)BOSBOSLDL24RFAYESSIMILAR2$3,048,837.503.19%$6,097,675.002$3,200,000.003.35%$6,400,000.000.00%4.72%4.72%0$151,162.50YES2$3,119,030.000.03266000000000000$2,820,441.75$3,048,837.50$3,217,322.63$2,960,280.31$3,200,000.00$3,376,838.68Brandon MontourANA2$3,387,500.000.0426Nathan BeaulieuBUF2$2,400,000.000.032Troy StecherVAN2$2,325,000.000.0292Matthew BenningEDM2$1,900,000.000.0239
112
Evangelista, LukeNSHNSHRWR23RFANOSIMILAR2$2,513,241.992.63%$5,026,483.972$3,000,000.003.14%$6,000,000.000.00%16.23%16.23%0$486,758.02YES3$2,570,143.750.02691250000000000$2,323,637.74$2,513,241.99$2,649,130.59$2,773,673.71$3,000,000.00$3,162,207.14Teuvo TeravainenCAR2$2,860,000.000.0381Denis GurianovDAL2$2,550,000.000.0313Connor BrownTOR3$2,100,000.000.028Jesse PuljujarviEDM2$1,175,000.000.0144Brock McGinnCAR2$887,500.000.0118
115
Soderblom, ArvidCHICHIGL25RFAYESUP2$1,731,733.331.81%$3,463,466.672$2,750,000.002.88%$5,500,000.000.00%37.03%37.03%0$1,018,266.67YES1$1,230,040.000.01288000000000000$1,601,087.74$1,731,733.33$1,825,366.51$2,542,534.24$2,750,000.00$2,898,689.88MacKenzie BlackwoodSJS2$2,350,000.000.0281Connor IngramARI3$1,950,000.000.0234Louis DomingueTBL2$1,150,000.000.0145Joonas KorpisaloCBJ1$1,150,000.000.0141Anders NilssonBUF1$1,000,000.000.0137
117
Glass, CodyNJDNJDCR26RFAYESUP3$2,903,836.993.04%$8,711,510.962$2,500,000.002.62%$5,000,000.00-50.00%-16.15%-74.23%1$403,836.99YES2$1,749,386.190.01831818000000000$2,684,765.44$2,903,836.99$3,060,844.69$2,311,394.76$2,500,000.00$2,635,172.62Chris TierneyOTT2$3,500,000.004.29%Joe ColborneCOL2$2,500,000.003.42%Mattias JanmarkDAL1$2,300,000.002.82%Riley SheahanPIT1$2,100,000.002.64%Ryan HartmanMIN3$1,700,000.000.0209
120
Timmins, ConorPITBUFRDR26RFAYESUP2$2,673,363.332.80%$5,346,726.662$2,200,000.002.30%$4,400,000.000.00%-21.52%-21.52%0$473,363.33YES1$1,545,190.000.01618000000000000$2,471,679.20$2,673,363.33$2,817,909.54$2,034,027.39$2,200,000.00$2,318,951.91Jonas SiegenthalerNJD5$3,400,000 0.0407Carson SoucyMIN3$2,750,000 0.0337Trevor van RiemsdykCAR2$2,300,000 0.0289Dante FabbroNSH1$2,500,000 0.0284Ethan BearWSH2$2,062,500 0.0247
121
Tsyplakov, MaximNYINYIRWL26RFAYESDOWN3$4,599,916.704.82%$13,799,750.102$2,200,000.002.30%$4,400,000.00-50.00%-109.09%-213.63%1$2,399,916.70YES4$4,915,066.990.05146667000000000$4,255,325.88$4,599,916.70$4,854,117.70$2,034,027.39$2,200,000.00$2,318,951.91Tyler BertuzziDET2$4,750,000.000.0583Ross ColtonCOL4$4,000,000.000.0479Marcus FolignoMIN4$2,875,000.000.0383
125
Evans, Ryker (ST)SEASEALDL23RFANOSIMILAR2$2,888,875.003.03%$5,777,750.002$2,050,000.002.15%$4,100,000.000.00%-40.92%-40.92%0$838,875.00YES2$3,038,636.380.03181818200000000$2,670,932.21$2,888,875.00$3,045,073.72$1,895,343.70$2,050,000.00$2,160,841.55Ben HuttonVAN2$2,800,000.000.0373Dante FabbroNSH2$2,400,000.000.0294Esa LindellDAL2$2,200,000.000.0293Braden SchneiderNYR2$2,200,000.000.025
129
Berggren, JonatanDETDETRWL24RFAYESSIMILAR1$1,032,268.191.08%$1,032,268.191$1,825,000.001.91%$1,825,000.000.00%43.44%43.44%0$792,731.81YES1$997,240.610.01044231000000000$954,391.71$1,032,268.19$1,088,081.95$1,687,318.17$1,825,000.00$1,923,676.01Adam ErneDET1$1,050,000.000.0129Brett ConnollyWSH1$850,000.000.0116Matt PuempelNYR1$725,000.000.0097Jonatan BerggrenDET1$825,000.000.0094Noah GregorTOR1$775,000.000.0093
134
Robertson, NicholasTORTORLWL23RFAYESUP2$1,556,650.001.63%$3,113,300.002$1,825,000.001.91%$3,650,000.000.00%14.70%14.70%0$268,350.00YES1$1,021,850.000.01070000000000000$1,439,213.06$1,556,650.00$1,640,816.58$1,687,318.17$1,825,000.00$1,923,676.01Joel ArmiaMTL1$1,850,000.002.33%Sonny MilanoANA2$1,700,000.002.09%Richard PanikTOR1$975,000.001.37%Danton HeinenPIT1$1,100,000.001.35%Michael BuntingTOR2$950,000.000.0117
137
Barron, MorganWPGWPGCL26RFAYESSIMILAR2$1,560,122.761.63%$3,120,245.522$1,800,000.001.88%$3,600,000.000.00%13.33%13.33%0$239,877.24YES2$1,612,889.000.01688889000000000$1,442,423.83$1,560,122.76$1,644,477.11$1,664,204.23$1,800,000.00$1,897,324.29Blake ColemanNJD3$1,800,000.000.0226Zach Aston-ReesePIT1$1,725,000.000.0212Ilya MikheyevTOR2$1,645,000.000.0202Joakim NordstromBOS2$1,000,000.000.0126Vinnie HinostrozaFLA1$1,000,000.000.0123
139
Kaiser, Wyatt (ST)CHICHILDL2210.2(c)NOUP3$3,208,800.003.36%$9,626,400.002$1,700,000.001.78%$3,400,000.00-50.00%-88.75%-183.13%1$1,508,800.00YES3$2,017,915.000.02113000000000000$2,968,421.08$3,208,800.00$3,386,124.99$1,571,748.44$1,700,000.00$1,791,917.38Cody CeciOTT2$2,800,000.000.0384Brandon CarloBOS2$2,850,000.000.035Henri JokiharjuBUF3$2,500,000.000.0307Alexander RomanovNYI3$2,500,000.000.0303
146
Chisholm, DeclanMINWSHLDL25RFAYESUP2$2,196,500.002.30%$4,393,000.002$1,600,000.001.68%$3,200,000.000.00%-37.28%-37.28%0$596,500.00YES1$1,896,630.000.01986000000000000$2,030,791.44$2,196,500.00$2,315,262.66$1,479,292.65$1,600,000.00$1,686,510.48Brayden McNabbLAK2$1,700,000.000.0233Brett KulakMTL3$1,850,000.000.0227
147
Kleven, TylerOTTOTTLDL2310.2(c)NODOWN2$1,085,761.561.14%$2,171,523.122$1,600,000.001.68%$3,200,000.000.00%32.14%32.14%0$514,238.44YES2$1,146,000.000.01200000000000000$1,003,849.43$1,085,761.56$1,144,467.65$1,479,292.65$1,600,000.00$1,686,510.48Madison BoweyWSH2$1,000,000.000.0126Brian DumoulinPIT2$800,000.000.0112Libor HajekNYR1$874,125.000.0107Scott MayfieldNYI2$625,000.000.0086Colton WhiteNJD1$700,000.000.0086
149
Struble, JaydenMTLMTLLDL23RFAYESUP2$1,786,304.771.87%$3,572,609.542$1,412,500.001.48%$2,825,000.000.00%-26.46%-26.46%0$373,804.77YES1$813,750.000.00852094240837696$1,651,542.19$1,786,304.77$1,882,888.57$1,305,938.04$1,412,500.00$1,488,872.53Travis SanheimPHI2$3,250,000.000.0399Ethan BearEDM2$2,000,000.000.0245Jordan SpenceLAK2$1,500,000.000.017Mark PysykBUF2$1,125,000.001.58%Travis DermottTOR1$874,125.000.0107
151
Malinski, SamCOLCOLRDR26RFAYESUP2$1,779,284.381.86%$3,558,568.751$1,400,000.001.47%$1,400,000.00-100.00%-27.09%-154.18%1$379,284.38YES2$1,247,230.000.01306000000000000$1,645,051.43$1,779,284.38$1,875,488.59$1,294,381.07$1,400,000.00$1,475,696.67Ethan BearWSH2$2,062,500.000.0247Troy StecherDET2$1,700,000.000.0209Urho VaakanainenNYR2$1,550,000.000.0162Cody CeciPIT1$1,250,000.000.0153Matthew BenningNSH2$1,000,000.000.0123
153
Kartye, TyeSEASEACL24RFAYESSIMILAR1$977,510.691.02%$977,510.692$1,250,000.001.31%$2,500,000.0050.00%21.80%60.90%1$272,489.31YES1$961,821.570.01007143000000000$916,846.76$977,510.69$1,043,921.18$1,155,697.38$1,250,000.00$1,317,586.31Erik HaulaMIN2$1,000,000.001.40%Nick ShoreLAK1$925,000.001.23%David KampfCHI2$1,000,000.001.23%Nico SturmMIN1$874,125.001.07%Teddy BluegerPIT2$750,000.000.0092
154
Klapka, AdamCGYCGYRWR24RFAYESNo 2024 Projection1$986,163.181.03%$986,163.182$1,250,000.001.31%$2,500,000.0050.00%21.11%60.55%1$263,836.82YES---$924,962.28$986,163.18$1,053,161.51$1,155,697.38$1,250,000.00$1,317,586.31Rudolfs BalcersSJS2$1,550,000.000.019Zach Aston-ReesePIT2$1,000,000.000.0123Brett ConnollyWSH1$850,000.000.0116Eric RobinsonCBJ1$874,125.000.0107Jonah GadjovichFLA1$810,000.000.0097
155
Lundkvist, NilsDALDALRDR24RFAYESUP1$1,526,938.901.60%$1,526,938.901$1,250,000.001.31%$1,250,000.000.00%-22.16%-22.16%0$276,938.90YES1$1,250,000.000.01308900523560210$1,411,743.43$1,526,938.90$1,609,499.03$1,155,697.38$1,250,000.00$1,317,586.31Dmitry OrlovWSH1$2,570,000.003.52%Nils LundkvistDAL1$1,250,000.001.42%Derrick PouliotVAN1$1,100,000.001.38%Nick PerbixTBL2$1,125,000.001.35%Erik BrannstromCOL1$900,000.000.0102
156
Johansson, AlbertDETDETLDL24RFAYESUP2$1,185,393.751.24%$2,370,787.502$1,125,000.001.18%$2,250,000.000.00%-5.37%-5.37%0$60,393.75YES1$813,750.000.00852094240837696$1,095,965.16$1,185,393.75$1,249,486.86$1,040,127.64$1,125,000.00$1,185,827.68
157
Soderblom, ElmerDETDETLWL23RFAYESNo 2024 Projection2$1,110,983.301.16%$2,221,966.602$1,125,000.001.18%$2,250,000.000.00%1.25%1.25%0$14,016.70YES---$1,027,168.39$1,110,983.30$1,171,053.11$1,040,127.64$1,125,000.00$1,185,827.68Tage ThompsonBUF3$1,400,000.000.0172Fabian ZetterlundNJD1$750,000.000.0091Michael Dal ColleNYI2$700,000.000.0086
165
Heineman, EmilMTLNYILWL23RFANOSIMILAR3$2,882,735.313.02%$8,648,205.922$1,100,000.001.15%$2,200,000.00-50.00%-162.07%-293.10%1$1,782,735.31YES2$2,946,175.000.03085000000000000$2,665,255.71$2,882,735.31$3,038,602.06$1,017,013.69$1,100,000.00$1,159,475.95Andre BurakovskyWSH2$3,000,000.004.00%Alex NewhookMTL4$2,900,000.003.47%Miles WoodNJD4$2,750,000.003.46%Oliver BjorkstrandCBJ3$2,500,000.003.14%Josh AndersonCBJ3$1,850,000.000.0247
166
Helleson, DrewANAANARDR24RFAYESDOWN1$874,125.000.92%$874,125.002$1,100,000.001.15%$2,200,000.0050.00%20.53%60.27%1$225,875.00YES2$1,200,912.500.01257500000000000$819,877.15$874,125.00$933,511.64$1,017,013.69$1,100,000.00$1,159,475.95
172
Merilainen, LeeviOTTOTTGL2210.2(c)NOSIMILAR1$813,750.000.85%$813,750.001$1,050,000.001.10%$1,050,000.000.00%22.50%22.50%0$236,250.00YES1$813,750.000.00852094240837696$763,249.00$813,750.00$869,034.86$970,785.80$1,050,000.00$1,106,772.50
180
Tarasov, DaniilCBJFLAGL26RFAYESSIMILAR1$1,260,000.001.32%$1,260,000.001$1,050,000.001.10%$1,050,000.000.00%-20.00%-20.00%0$210,000.00YES1$1,260,000.000.01319371727591620$1,164,942.96$1,260,000.00$1,328,127.00$970,785.80$1,050,000.00$1,106,772.50
181
Mukhamadullin, ShakirSJSSJSLDL23RFANOUP2$1,705,152.501.79%$3,410,305.001$1,000,000.001.05%$1,000,000.00-100.00%-70.52%-241.03%1$705,152.50YES1$874,125.000.00915314136125654$1,576,512.22$1,705,152.50$1,797,348.47$937,940.40$1,000,000.00$1,067,938.38Jake McCabeBUF3$1,600,000.002.19%Adam PelechNYI4$1,600,000.002.13%Cam YorkPHI2$1,600,000.001.92%Joel EdmundsonSTL2$1,050,000.001.44%Jamie OleksiakDAL1$875,000.000.0123
182
Edstrom, AdamNYRNYRCL24RFAYESUP1$1,070,793.751.12%$1,070,793.752$975,000.001.02%$1,950,000.0050.00%-9.83%45.09%1$95,793.75YES1$999,734.110.01046842000000000$990,010.82$1,070,793.75$1,128,690.55$914,491.89$975,000.00$1,041,239.92Kevin StenlundCBJ1$1,050,000.001.29%Zach Aston-ReesePIT2$1,000,000.001.23%Adam GaudetteCHI1$997,500.001.22%Ryan DzingelOTT1$750,000.001.03%Mark KastelicOTT2$835,000.000.0100
186
Rempe, MattNYRNYRRWR23RFANOSIMILAR1$813,750.000.85%$813,750.002$975,000.001.02%$1,950,000.0050.00%16.54%58.27%1$161,250.00YES1$813,750.000.00852094240837696$763,249.00$813,750.00$869,034.86$914,491.89$975,000.00$1,041,239.92
187
Dobes, JakubMTLMTLGL24RFAYESUP2$1,036,175.001.09%$2,072,350.002$965,000.001.01%$1,930,000.000.00%-7.38%-7.38%0$71,175.00YES1$874,125.000.00915314136125654$958,003.79$1,036,175.00$1,092,200.00$905,112.48$965,000.00$1,030,560.54Thatcher DemkoVAN2$1,050,000.000.0129Joonas KorpisaloCBJ2$900,000.000.012Logan ThompsonVGK3$766,667.000.0093Jet GreavesCBJ2$812,500.000.0092
188
Bourque, MavrikDALDALCR23RFANOUP2$1,952,656.702.04%$3,905,313.401$950,000.000.99%$950,000.00-100.00%-105.54%-311.09%1$1,002,656.70YES2$1,859,066.990.01946667000000000$1,805,344.18$1,952,656.70$2,058,234.99$891,043.38$950,000.00$1,014,541.46Ridly GreigOTT4$3,250,000.003.40%Ryan McLeodEDM2$2,100,000.002.51%Barrett HaytonARI2$1,775,000.002.15%Joel Eriksson EkMIN2$1,487,500.001.83%Peyton KrebsBUF2$1,450,000.000.0165
192
Khusnutdinov, MaratBOSBOSCL22RFAYESUP2$924,146.150.97%$1,848,292.292$925,000.000.97%$1,850,000.000.00%0.09%0.09%0$853.85YES1$874,125.000.00915314136125654$866,794.00$924,146.15$986,931.14$867,594.87$925,000.00$987,843.00Brett HowdenNYR1$885,000.000.0109Jake LeschyshynVGK3$766,667.000.0093Jaret Anderson-DolanLAK1$750,000.000.0091Chandler StephensonWSH2$650,000.000.0087Frederik GauthierTOR2$675,000.000.0085
193
Beecher, JohnBOSBOSCL24RFAYESDOWN2$1,519,864.831.59%$3,039,729.671$900,000.000.94%$900,000.00-100.00%-68.87%-237.75%1$619,864.83YES2$1,820,280.230.01906052600000000$1,405,203.04$1,519,864.83$1,602,042.48$844,146.36$900,000.00$961,144.55Riley SheahanDET2$2,075,000.000.0284Brett HowdenNYR1$1,500,000.000.018Isac LundestromANA1$1,500,000.000.017Morgan BarronWPG2$1,350,000.000.0162David KampfCHI2$1,000,000.000.0123
195
Gatcomb, MarcNYINYICR25RFAYESNo 2024 Projection1$775,000.000.81%$775,000.001$900,000.000.94%$900,000.000.00%13.89%13.89%0$125,000.00YES---$726,903.80$775,000.00$827,652.24$844,146.36$900,000.00$961,144.55
196
Matinpalo, NikolasOTTOTTRDR26RFAYESNo 2024 Projection1$775,000.000.81%$775,000.002$875,000.000.92%$1,750,000.0050.00%11.43%55.71%1$100,000.00YES---$726,903.81$775,000.00$827,652.25$820,697.85$875,000.00$934,446.09
201
Boqvist, AdamNYINYIRDR24RFAYESDOWN1$913,218.750.96%$913,218.751$850,000.000.89%$850,000.000.00%-7.44%-7.44%0$63,218.75YES1$1,187,383.020.01243333000000000$856,544.76$913,218.75$975,261.36$797,249.34$850,000.00$907,747.63Derrick PouliotVAN1$1,100,000.000.0138Erik BrannstromCOL1$900,000.000.0102Jacob LarssonOTT1$750,000.000.0091Matthew KesselSTL2$800,000.000.0091Adam BoqvistFLA1$775,000.000.0088
203
Colangelo, SamANAANALW, RWR2310.2(c)-No 2024 Projection1$1,021,850.001.07%$1,021,850.002$850,000.000.89%$1,700,000.0050.00%-20.22%39.89%1$171,850.00YES---$944,759.49$1,021,850.00$1,077,100.46$797,249.34$850,000.00$907,747.63Lukas ReichelCHI2$1,200,000.000.0136Nicholas RobertsonTOR1$875,000.000.0099Yegor ChinakhovCBJ1$800,000.000.0096Philip TomasinoNSH1$825,000.000.0094Philipp KurashevCHI1$750,000.000.0091
210
Lapierre, HendrixWSHWSHC, RWL23RFANONo 2024 Projection1$957,122.201.00%$957,122.201$850,000.000.89%$850,000.000.00%-12.60%-12.60%0$107,122.20YES---$897,723.58$957,122.20$1,022,147.54$797,249.34$850,000.00$907,747.63Ryan HartmanNSH1$875,000.001.10%Casey MittelstadtBUF1$874,125.001.07%Nikita NesterenkoANA1$874,125.000.99%Morgan FrostPHI1$800,000.000.97%Rudolfs BalcersOTT1$735,000.000.0090
211
Hildeby, DennisTORTORGL23RFAYESSIMILAR1$813,750.000.85%$813,750.003$841,667.000.88%$2,525,001.0066.67%3.32%67.77%2$27,917.00YES1$813,750.000.00852094240837696$763,249.00$813,750.00$869,034.86$789,433.48$841,667.00$898,848.50
213
Holtz, AlexanderVGKVGKRWR23RFANOSIMILAR1$874,125.000.92%$874,125.002$837,500.000.88%$1,675,000.0050.00%-4.37%47.81%1$36,625.00YES1$874,125.000.00915314136125654$819,877.15$874,125.00$933,511.64$785,525.08$837,500.00$894,398.40
215
Schwindt, ColeVGKVGKRWR24RFAYESDOWN1$840,000.000.88%$840,000.001$825,000.000.86%$825,000.000.00%-1.82%-1.82%0$15,000.00YES1$986,753.750.01033250000000000$787,869.93$840,000.00$897,068.24$773,800.83$825,000.00$881,049.17
218
Sourdif, JustinFLAWSHRWR23RFANONo 2024 Projection1$874,125.000.92%$874,125.002$825,000.000.86%$1,650,000.0050.00%-5.95%47.02%1$49,125.00YES---$819,877.15$874,125.00$933,511.64$773,800.83$825,000.00$881,049.17
220
Levi, DevonBUFBUFGL2310.2(c)NONo 2024 Projection1$874,125.000.92%$874,125.002$812,500.000.85%$1,625,000.0050.00%-7.58%46.21%1$61,625.00YES---$819,877.15$874,125.00$933,511.64$762,076.57$812,500.00$867,699.94
223
Phillips, IsaakWPGWPGLD, RDL23RFANONo 2024 Projection1$813,750.000.85%$813,750.002$812,500.000.85%$1,625,000.0050.00%-0.15%49.92%1$1,250.00YES---$763,249.00$813,750.00$869,034.86$762,076.57$812,500.00$867,699.94
224
Thompson, JackSJSSJSRDR23RFANONo 2024 Projection1$982,819.531.03%$982,819.531$800,000.000.84%$800,000.000.00%-22.85%-22.85%0$182,819.53YES---$921,826.14$982,819.53$1,049,590.70$750,352.32$800,000.00$854,350.71Justin BarronMTL2$1,150,000.000.0131Henry ThrunSJS2$1,000,000.000.0114Derrick PouliotPIT1$800,000.000.0107Kale ClagueLAK1$761,250.000.0093Adam ClendeningNYR1$600,000.000.0082
228
Grans, HelgePHIPHIRDR23RFANONo 2024 Projection1$874,125.000.92%$874,125.002$787,500.000.82%$1,575,000.0050.00%-11.00%44.50%1$86,625.00YES---$819,877.15$874,125.00$933,511.64$738,628.06$787,500.00$841,001.48
232
Nesterenko, NikitaANAANALW, CL23RFAYESNo 2024 Projection2$1,030,717.841.08%$2,061,435.692$787,500.000.82%$1,575,000.000.00%-30.88%-30.88%0$243,217.84YES---$952,958.33$1,030,717.84$1,086,447.78$738,628.06$787,500.00$841,001.48Johan LarssonBUF1$950,000.001.30%Phillip DanaultMTL2$912,500.001.25%Rasmus KupariWPG2$1,000,000.001.20%Paul CotterVGK3$775,000.000.93%Jaret Anderson-DolanLAK1$775,000.000.0093
241
Bains, ArshdeepVANVANLWL24RFAYESNo 2024 Projection1$813,750.000.85%$813,750.002$775,000.000.81%$1,550,000.0050.00%-5.00%47.50%1$38,750.00YES---$763,249.00$813,750.00$869,034.86$726,903.81$775,000.00$827,652.25
242
Bordeleau, ThomasSJSNJDLW, RW, CL23RFAYESNo 2024 Projection1$917,831.000.96%$917,831.001$775,000.000.81%$775,000.000.00%-18.43%-18.43%0$142,831.00YES---$860,870.77$917,831.00$980,186.95$726,903.81$775,000.00$827,652.25
245
Brind'Amour, SkylerCARCARCL25RFAYESNo 2024 Projection1$813,750.000.85%$813,750.001$775,000.000.81%$775,000.000.00%-5.00%-5.00%0$38,750.00YES---$763,249.00$813,750.00$869,034.86$726,903.81$775,000.00$827,652.25
246
Brisson, BrendanNYRNYRLW, RW, CL23RFANONo 2024 Projection1$874,125.000.92%$874,125.001$775,000.000.81%$775,000.000.00%-12.79%-12.79%0$99,125.00YES---$819,877.15$874,125.00$933,511.64$726,903.81$775,000.00$827,652.25
247
Crozier, MaxwellTBLTBLRDR25RFAYESNo 2024 Projection1$813,750.000.85%$813,750.003$775,000.000.81%$2,325,000.0066.67%-5.00%65.00%2$38,750.00YES---$763,249.00$813,750.00$869,034.86$726,903.81$775,000.00$827,652.25
249
Farinacci, JohnBOSBOSCR24RFAYESNo 2024 Projection1$897,750.000.94%$897,750.001$775,000.000.81%$775,000.000.00%-15.84%-15.84%0$122,750.00YES---$842,035.99$897,750.00$958,741.68$726,903.81$775,000.00$827,652.25
250
Fensore, DomenickCARCARLDL23RFAYESNo 2024 Projection1$874,125.000.92%$874,125.001$775,000.000.81%$775,000.000.00%-12.79%-12.79%0$99,125.00YES---$819,877.15$874,125.00$933,511.64$726,903.81$775,000.00$827,652.25
254
Finley, JackTBLTBLCR22RFANONo 2024 Projection1$813,750.000.85%$813,750.003$775,000.000.81%$2,325,000.0066.67%-5.00%65.00%2$38,750.00YES---$763,249.00$813,750.00$869,034.86$726,903.81$775,000.00$827,652.25
255
Foudy, LiamNYINYILW, RW, CL25RFAYESNo 2024 Projection1$813,750.000.85%$813,750.001$775,000.000.81%$775,000.000.00%-5.00%-5.00%0$38,750.00YES---$763,249.00$813,750.00$869,034.86$726,903.81$775,000.00$827,652.25
256
Hunt, DaemonCBJCBJLD, RDL23RFANONo 2024 Projection1$813,750.000.85%$813,750.001$775,000.000.81%$775,000.000.00%-5.00%-5.00%0$38,750.00YES---$763,249.00$813,750.00$869,034.86$726,903.81$775,000.00$827,652.25
257
Jenik, JanOTTOTTCL24RFAYESNo 2024 Projection1$813,750.000.85%$813,750.001$775,000.000.81%$775,000.000.00%-5.00%-5.00%0$38,750.00YES---$763,249.00$813,750.00$869,034.86$726,903.81$775,000.00$827,652.25
261
Johnson, RyanBUFBUFLDL23RFAYESNo 2024 Projection1$874,125.000.92%$874,125.003$775,000.000.81%$2,325,000.0066.67%-12.79%62.40%2$99,125.00YES---$819,877.15$874,125.00$933,511.64$726,903.81$775,000.00$827,652.25
263
Kozak, TysonBUFBUFCL22RFANONo 2024 Projection2$931,443.300.98%$1,862,886.603$775,000.000.81%$2,325,000.0033.33%-20.19%19.88%1$156,443.30YES---$873,638.30$931,443.30$994,724.05$726,903.81$775,000.00$827,652.25Trent FredericBOS2$1,050,000.000.0129Nick CousinsPHI1$840,000.000.0115Jason DickinsonDAL1$875,000.001.10%Sam SteelANA1$874,125.001.07%Paul CotterVGK3$775,000.000.0093
267
Lavoie. RaphaelVGKVGKRW, CR24RFAYESNo 2024 Projection1$813,750.000.85%$813,750.001$775,000.000.81%$775,000.000.00%-5.00%-5.00%0$38,750.00YES---$763,249.00$813,750.00$869,034.86$726,903.81$775,000.00$827,652.25
282
Legare, NathanNJDNJDRWR24RFAYESNo 2024 Projection1$813,750.000.85%$813,750.001$775,000.000.81%$775,000.000.00%-5.00%-5.00%0$38,750.00YES---$763,249.00$813,750.00$869,034.86$726,903.81$775,000.00$827,652.25
283
Merkulov, GeorgiiBOSBOSCL24RFAYESNo 2024 Projection1$874,125.000.92%$874,125.001$775,000.000.81%$775,000.000.00%-12.79%-12.79%0$99,125.00YES---$819,877.15$874,125.00$933,511.64$726,903.81$775,000.00$827,652.25
286
Milne, MichaelMINMINLWL22RFANONo 2024 Projection1$813,750.000.85%$813,750.001$775,000.000.81%$775,000.000.00%-5.00%-5.00%0$38,750.00YES---$763,249.00$813,750.00$869,034.86$726,903.81$775,000.00$827,652.25
287
Miner, TrentCOLCOLGL24RFAYESSIMILAR1$813,750.000.85%$813,750.002$775,000.000.81%$1,550,000.0050.00%-5.00%47.50%1$38,750.00YES1$813,750.000.00852094240837696$763,249.00$813,750.00$869,034.86$726,903.81$775,000.00$827,652.25
288
Morton, SamCGYCGYCL25RFAYESNo 2024 Projection1$813,750.000.85%$813,750.001$775,000.000.81%$775,000.000.00%-5.00%-5.00%0$38,750.00YES---$763,249.00$813,750.00$869,034.86$726,903.81$775,000.00$827,652.25