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 2028-2029 season.

Total Cost

$6,000,000$6.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 32 years old at the buyout, giving him a 67% buyout multiplier.
$4,000,000$4.00M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,000,000$1.00M
$4,000,000$4.00M / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
28/29
29/30
31/32
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2029-30
Buyout Length 4
Buyout End 2031-32

Buyout Summary

Abbreviated $Amounts
2028-29 2029-30 2030-31 2031-32
Original Cap Hit
$9,500,000$9.50M $9,500,000$9.50M - -
Base Salary
($3,000,000$3.00M) ($3,000,000$3.00M) (-) (-)
Total Salary ($7,200,000$7.20M) ($7,200,000$7.20M) (-) (-)
Signing Bonus $4,200,000$4.20M $4,200,000$4.20M - -
Annual Buyout Cost $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M
Actual Cap Hit
$7,500,000$7.50M
$7,500,000$7.50M
$1,000,000$1.00M
$1,000,000$1.00M
Savings
100.0%
$2,000,000$2.00M
$2,000,000$2.00M
$-1,000,000$-1.00M
$-1,000,000$-1.00M
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

Advertisement
Advertisement
Advertisement