Brayden Point buyout calculator, cap hit impact
Brayden Point Buyout Cap Implications
Birthdate March 13, 1996
If Brayden Point was bought out prior to the 2023-2024 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 27 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $18,666,667
Remaining base salary
($28,000,000 * 67% buyout multiplier).
7 years left in contract.
Buyout applied over 14 years
(2x years remaining on contract)
Annual buyout cost of $1,333,333
(Total buyout cost/14 years)
Brayden Point projected buyout 2023-2024 season
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
2029-2030
2030-2031
2031-2032
2032-2033
2033-2034
2034-2035
2035-2036
2036-2037
Remaining Base Salary
$28,000,000
$5,000,000
$5,000,000
$5,000,000
$4,000,000
$3,000,000
$3,000,000
$3,000,000
$0
$0
$0
$0
$0
$0
$0
Original Cap Hit
$9,500,000
$9,500,000
$9,500,000
$9,500,000
$9,500,000
$9,500,000
$9,500,000
$0
$0
$0
$0
$0
$0
$0
Contract Signing Bonus
$6,250,000
$7,000,000
$7,000,000
$5,750,000
$4,600,000
$4,200,000
$4,200,000
$0
$0
$0
$0
$0
$0
$0
Contract Total Salary
($11,250,000)
($12,000,000)
($12,000,000)
($9,750,000)
($7,600,000)
($7,200,000)
($7,200,000)
($0)
($0)
($0)
($0)
($0)
($0)
($0)
Annual Buyout Cost
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
ACTUAL CAP HIT 
$5,833,333
$5,833,333
$5,833,333
$6,833,333
$7,833,333
$7,833,333
$7,833,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
Savings
$3,666,667
$3,666,667
$3,666,667
$2,666,667
$1,666,667
$1,666,667
$1,666,667
$-1,333,333
$-1,333,333
$-1,333,333
$-1,333,333
$-1,333,333
$-1,333,333
$-1,333,333
Birthdate March 13, 1996
If Brayden Point was bought out prior to the 2023-2024 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 27 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $18,666,667
Remaining base salary
($28,000,000 * 67% buyout multiplier).
7 years left in contract.
Buyout applied over 14 years
(2x years remaining on contract)
Annual buyout cost of $1,333,333
(Total buyout cost/14 years)
Brayden Point projected buyout 2023-2024 season
| 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | 2030-2031 | 2031-2032 | 2032-2033 | 2033-2034 | 2034-2035 | 2035-2036 | 2036-2037 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Remaining Base Salary $28,000,000 |
$5,000,000 | $5,000,000 | $5,000,000 | $4,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Original Cap Hit | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Signing Bonus | $6,250,000 | $7,000,000 | $7,000,000 | $5,750,000 | $4,600,000 | $4,200,000 | $4,200,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($11,250,000) | ($12,000,000) | ($12,000,000) | ($9,750,000) | ($7,600,000) | ($7,200,000) | ($7,200,000) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 |
| ACTUAL CAP HIT
|
$5,833,333 | $5,833,333 | $5,833,333 | $6,833,333 | $7,833,333 | $7,833,333 | $7,833,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 |
| Savings | $3,666,667 | $3,666,667 | $3,666,667 | $2,666,667 | $1,666,667 | $1,666,667 | $1,666,667 | $-1,333,333 | $-1,333,333 | $-1,333,333 | $-1,333,333 | $-1,333,333 | $-1,333,333 | $-1,333,333 |
Active Contract
Standard Contract | 8 Years $76,000,000 11.52% of cap space
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | ||
|---|---|---|---|---|---|---|---|---|---|
| Cap Hit | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | UFA |
| AAV | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $3,500,000 | $5,000,000 | $5,000,000 | $5,000,000 | $4,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | |
| Signing Bonuses | $5,500,000 | $6,250,000 | $7,000,000 | $7,000,000 | $5,750,000 | $4,600,000 | $4,200,000 | $4,200,000 | |
| Total Salary | $9,000,000 | $11,250,000 | $12,000,000 | $12,000,000 | $9,750,000 | $7,600,000 | $7,200,000 | $7,200,000 | |
| Minors Salary | $9,000,000 | $11,250,000 | $12,000,000 | $12,000,000 | $9,750,000 | $7,600,000 | $7,200,000 | $7,200,000 | |
| Clauses | NMC | NMC | NMC | NMC | NMC | M-NTC | M-NTC | M-NTC | |
| UFA Year | |||||||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | ||
| *No Move Clause – through 2026-27; Modified No Trade – 2027-28 through end of SPC – 10 team no trade list | |||||||||