NHL Buyout Calculator

Charlie McAvoy

#73
age26
posD
shotr
h6'1"
w209lbs
Birthdate
Dec 21, 1997
Player Profile

If Charlie McAvoy was bought out prior to the 2024-2025 season.

Total Cost

$35,750,000$35.75M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 26 years old at the buyout, giving him a 67% buyout multiplier.
$23,833,333$23.83M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,986,111$1.99M
 $23,833,333$23.83M / 12yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
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
 ($8,500,000$8.50M) ($8,500,000$8.50M) ($6,000,000$6.00M) ($3,750,000$3.75M) ($4,500,000$4.50M) ($4,500,000$4.50M) (-) (-) (-) (-) (-) (-)
Total Salary ($11,500,000$11.50M) ($11,500,000$11.50M) ($10,000,000$10.00M) ($7,750,000$7.75M) ($7,500,000$7.50M) ($7,500,000$7.50M) (-) (-) (-) (-) (-) (-)
Signing Bonus $3,000,000$3.00M $3,000,000$3.00M $4,000,000$4.00M $4,000,000$4.00M $3,000,000$3.00M $3,000,000$3.00M - - - - - -
Annual Buyout Cost $1,986,111$1.99M $1,986,111$1.99M $1,986,111$1.99M $1,986,111$1.99M $1,986,111$1.99M $1,986,111$1.99M $1,986,111$1.99M $1,986,111$1.99M $1,986,111$1.99M $1,986,111$1.99M $1,986,111$1.99M $1,986,111$1.99M
Actual Cap Hit
$2,986,111$2.99M
$2,986,111$2.99M
$5,486,111$5.49M
$7,736,111$7.74M
$6,986,111$6.99M
$6,986,111$6.99M
$1,986,111$1.99M
$1,986,111$1.99M
$1,986,111$1.99M
$1,986,111$1.99M
$1,986,111$1.99M
$1,986,111$1.99M
Savings
100.0%
$6,513,889$6.51M
$6,513,889$6.51M
$4,013,889$4.01M
$1,763,889$1.76M
$2,513,889$2.51M
$2,513,889$2.51M
$-1,986,111$-1.99M
$-1,986,111$-1.99M
$-1,986,111$-1.99M
$-1,986,111$-1.99M
$-1,986,111$-1.99M
$-1,986,111$-1.99M
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
32yrs
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 $6,000,000$6.00M $7,750,000$7.75M $8,500,000$8.50M $8,500,000$8.50M $6,000,000$6.00M $3,750,000$3.75M $4,500,000$4.50M $4,500,000$4.50M
Performance Bonuses - - - - - - - -
Signing Bonuses $3,250,000$3.25M $3,250,000$3.25M $3,000,000$3.00M $3,000,000$3.00M $4,000,000$4.00M $4,000,000$4.00M $3,000,000$3.00M $3,000,000$3.00M
Total Salary $9,250,000$9.25M $11,000,000$11.00M $11,500,000$11.50M $11,500,000$11.50M $10,000,000$10.00M $7,750,000$7.75M $7,500,000$7.50M $7,500,000$7.50M
Minors Salary $9,250,000$9.25M $11,000,000$11.00M $11,500,000$11.50M $11,500,000$11.50M $10,000,000$10.00M $7,750,000$7.75M $7,500,000$7.50M $7,500,000$7.50M
Clauses
-
-
NMC
NMC
NMC
NMC
M-NTC
M-NTC
UFA Year
PuckPedia
Apr 24
PuckPedia
A record 22 teams (69% of teams) used LTIR this season, and 15 finished over the $83.5M salary cap. 11 teams (& maybe 12) will lose cap space next year as their performance bonuses earned this year create a carryover overage next season Read about it: t.co/pgv5639r5C
PuckPedia
Apr 24
PuckPedia
RT @FriedgeHNIC: No Nylander tonight
Advertisement
Advertisement
Advertisement