NHL Buyout Calculator

Brayden Point

#21
age28
posC
shotr
h5'10"
w183lbs
Birthdate
Mar 13, 1996
Player Profile

If Brayden Point was bought out prior to the 2024-2025 season.

Total Cost

$23,000,000$23.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 28 years old at the buyout, giving him a 67% buyout multiplier.
$15,333,333$15.33M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,277,778$1.28M
 $15,333,333$15.33M / 12yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
24/25
29/30
35/36
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 6
Contract End 2029-30
Buyout Length 12
Buyout End 2035-36

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36
Original Cap Hit
 $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M - - - - - -
Base Salary
 ($5,000,000$5.00M) ($5,000,000$5.00M) ($4,000,000$4.00M) ($3,000,000$3.00M) ($3,000,000$3.00M) ($3,000,000$3.00M) (-) (-) (-) (-) (-) (-)
Total Salary ($12,000,000$12.00M) ($12,000,000$12.00M) ($9,750,000$9.75M) ($7,600,000$7.60M) ($7,200,000$7.20M) ($7,200,000$7.20M) (-) (-) (-) (-) (-) (-)
Signing Bonus $7,000,000$7.00M $7,000,000$7.00M $5,750,000$5.75M $4,600,000$4.60M $4,200,000$4.20M $4,200,000$4.20M - - - - - -
Annual Buyout Cost $1,277,778$1.28M $1,277,778$1.28M $1,277,778$1.28M $1,277,778$1.28M $1,277,778$1.28M $1,277,778$1.28M $1,277,778$1.28M $1,277,778$1.28M $1,277,778$1.28M $1,277,778$1.28M $1,277,778$1.28M $1,277,778$1.28M
Actual Cap Hit
$5,777,778$5.78M
$5,777,778$5.78M
$6,777,778$6.78M
$7,777,778$7.78M
$7,777,778$7.78M
$7,777,778$7.78M
$1,277,778$1.28M
$1,277,778$1.28M
$1,277,778$1.28M
$1,277,778$1.28M
$1,277,778$1.28M
$1,277,778$1.28M
Savings
100.0%
$3,722,222$3.72M
$3,722,222$3.72M
$2,722,222$2.72M
$1,722,222$1.72M
$1,722,222$1.72M
$1,722,222$1.72M
$-1,277,778$-1.28M
$-1,277,778$-1.28M
$-1,277,778$-1.28M
$-1,277,778$-1.28M
$-1,277,778$-1.28M
$-1,277,778$-1.28M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2030 Standard Contract
8yrs
value$76,000,000$76.00M
cap hit$9,500,000$9.50M
Abbreviated $Amounts
2022-23
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
2030
Cap Hit $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M
UFA
34yrs
AAV $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M
Base $3,500,000$3.50M $5,000,000$5.00M $5,000,000$5.00M $5,000,000$5.00M $4,000,000$4.00M $3,000,000$3.00M $3,000,000$3.00M $3,000,000$3.00M
Performance Bonuses - - - - - - - -
Signing Bonuses $5,500,000$5.50M $6,250,000$6.25M $7,000,000$7.00M $7,000,000$7.00M $5,750,000$5.75M $4,600,000$4.60M $4,200,000$4.20M $4,200,000$4.20M
Total Salary $9,000,000$9.00M $11,250,000$11.25M $12,000,000$12.00M $12,000,000$12.00M $9,750,000$9.75M $7,600,000$7.60M $7,200,000$7.20M $7,200,000$7.20M
Minors Salary $9,000,000$9.00M $11,250,000$11.25M $12,000,000$12.00M $12,000,000$12.00M $9,750,000$9.75M $7,600,000$7.60M $7,200,000$7.20M $7,200,000$7.20M
Clauses
NMC
NMC
NMC
NMC
NMC
M-NTC
M-NTC
M-NTC
UFA Year
PuckPedia
Apr 25
PuckPedia
RT @FriedgeHNIC: Admittedly, I'm not always comfortable discussing injuries at this time of year. The William Nylander situation is unique,…
PuckPedia
Apr 25
PuckPedia
RT @sportsnetmurph: He may be week to week but Thatcher Demko did travel with the #canucks to Nashville.
Advertisement
Advertisement
Advertisement