NHL Buyout Calculator

Rafael Harvey-Pinard

#49
age25
posLW
shotl
h5'9"
w183lbs
Birthdate
Jan 6, 1999
Player Profile

If Rafael Harvey-Pinard was bought out prior to the 2024-2025 season.

Total Cost

$1,000,000$1.00M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 25 years old at the buyout, giving him a 33% buyout multiplier.
$333,333$333K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$166,667$167K
$333,333$333K / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
24/25
25/26
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2024-25
Buyout Length 2
Buyout End 2025-26

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26
Original Cap Hit
$1,100,000$1.10M -
Base Salary
($1,000,000$1.00M) (-)
Total Salary ($1,000,000$1.00M) (-)
Signing Bonus - -
Annual Buyout Cost $166,667$167K $166,667$167K
Actual Cap Hit
$266,667$267K
$166,667$167K
Savings
100.0%
$833,333$833K
$-166,667$-167K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2025 Standard Contract
2yrs
value$2,200,000$2.20M
cap hit$1,100,000$1.10M
Abbreviated $Amounts
2023-24
Buy Out
2024-25
2025
Cap Hit $1,100,000$1.10M $1,100,000$1.10M
RFA
26yrs
AAV $1,100,000$1.10M $1,100,000$1.10M
Base $1,200,000$1.20M $1,000,000$1.00M
Performance Bonuses - -
Signing Bonuses - -
Total Salary $1,200,000$1.20M $1,000,000$1.00M
Minors Salary $1,200,000$1.20M $1,000,000$1.00M
Clauses
-
-
UFA Year

Advertisement
Advertisement
Advertisement