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 2028-2029 season.

Total Cost

$9,000,000$9.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 30 years old at the buyout, giving him a 67% buyout multiplier.
$6,000,000$6.00M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,500,000$1.50M
$6,000,000$6.00M / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
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
($4,500,000$4.50M) ($4,500,000$4.50M) (-) (-)
Total Salary ($7,500,000$7.50M) ($7,500,000$7.50M) (-) (-)
Signing Bonus $3,000,000$3.00M $3,000,000$3.00M - -
Annual Buyout Cost $1,500,000$1.50M $1,500,000$1.50M $1,500,000$1.50M $1,500,000$1.50M
Actual Cap Hit
$6,500,000$6.50M
$6,500,000$6.50M
$1,500,000$1.50M
$1,500,000$1.50M
Savings
100.0%
$3,000,000$3.00M
$3,000,000$3.00M
$-1,500,000$-1.50M
$-1,500,000$-1.50M
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

Advertisement
Advertisement
Advertisement