NHL Buyout Calculator

Anthony Cirelli

#71
age26
posC
shotl
h6'0"
w192lbs
Birthdate
Jul 15, 1997
Player Profile

If Anthony Cirelli was bought out prior to the 2025-2026 season.

Total Cost

$29,750,000$29.75M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 27 years old at the buyout, giving him a 67% buyout multiplier.
$19,833,333$19.83M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,652,778$1.65M
 $19,833,333$19.83M / 12yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
25/26
30/31
36/37
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 6
Contract End 2030-31
Buyout Length 12
Buyout End 2036-37

Buyout Summary

Abbreviated $Amounts
2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36 2036-37
Original Cap Hit
 $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M - - - - - -
Base Salary
 ($8,125,000$8.13M) ($6,125,000$6.13M) ($3,875,000$3.88M) ($3,875,000$3.88M) ($3,875,000$3.88M) ($3,875,000$3.88M) (-) (-) (-) (-) (-) (-)
Total Salary ($8,125,000$8.13M) ($6,125,000$6.13M) ($4,875,000$4.88M) ($4,875,000$4.88M) ($4,875,000$4.88M) ($4,875,000$4.88M) (-) (-) (-) (-) (-) (-)
Signing Bonus - - $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M - - - - - -
Annual Buyout Cost $1,652,778$1.65M $1,652,778$1.65M $1,652,778$1.65M $1,652,778$1.65M $1,652,778$1.65M $1,652,778$1.65M $1,652,778$1.65M $1,652,778$1.65M $1,652,778$1.65M $1,652,778$1.65M $1,652,778$1.65M $1,652,778$1.65M
Actual Cap Hit
$-222,222$-222K
$1,777,778$1.78M
$4,027,778$4.03M
$4,027,778$4.03M
$4,027,778$4.03M
$4,027,778$4.03M
$1,652,778$1.65M
$1,652,778$1.65M
$1,652,778$1.65M
$1,652,778$1.65M
$1,652,778$1.65M
$1,652,778$1.65M
Savings
100.0%
$6,472,222$6.47M
$4,472,222$4.47M
$2,222,222$2.22M
$2,222,222$2.22M
$2,222,222$2.22M
$2,222,222$2.22M
$-1,652,778$-1.65M
$-1,652,778$-1.65M
$-1,652,778$-1.65M
$-1,652,778$-1.65M
$-1,652,778$-1.65M
$-1,652,778$-1.65M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2031 Standard Contract
8yrs
value$50,000,000$50.00M
cap hit$6,250,000$6.25M
Abbreviated $Amounts
2023-24
 Buy Out
2024-25
 Buy Out
2025-26
 Buy Out
2026-27
 Buy Out
2027-28
 Buy Out
2028-29
 Buy Out
2029-30
 Buy Out
2030-31
2031
Cap Hit $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M
UFA
33yrs
AAV $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M
Base $1,625,000$1.63M $1,625,000$1.63M $8,125,000$8.13M $6,125,000$6.13M $3,875,000$3.88M $3,875,000$3.88M $3,875,000$3.88M $3,875,000$3.88M
Performance Bonuses - - - - - - - -
Signing Bonuses $6,500,000$6.50M $6,500,000$6.50M - - $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M
Total Salary $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $6,125,000$6.13M $4,875,000$4.88M $4,875,000$4.88M $4,875,000$4.88M $4,875,000$4.88M
Minors Salary $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $6,125,000$6.13M $4,875,000$4.88M $4,875,000$4.88M $4,875,000$4.88M $4,875,000$4.88M
Clauses
-
-
NTC
NTC
M-NTC
M-NTC
M-NTC
M-NTC
UFA Year
PuckPedia
May 02
PuckPedia
See below for a common question being sent in today: t.co/iMpXlDVrId
PuckPedia
May 02
PuckPedia
RT @ByTimGraham: Although her name doesn't appear in either club's front-office directory, Laura Pegula has gained more power and influence…
Advertisement
Advertisement
Advertisement