NHL Buyout Calculator

Colton Parayko

#55
age30
posD
shotr
h6'6"
w229lbs
Birthdate
May 12, 1993
Player Profile

If Colton Parayko was bought out prior to the 2024-2025 season.

Total Cost

$36,750,000$36.75M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 31 years old at the buyout, giving him a 67% buyout multiplier.
$24,500,000$24.50M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,041,667$2.04M
 $24,500,000$24.50M / 12yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
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
 $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M - - - - - -
Base Salary
 ($8,000,000$8.00M) ($8,000,000$8.00M) ($6,350,000$6.35M) ($4,800,000$4.80M) ($4,800,000$4.80M) ($4,800,000$4.80M) (-) (-) (-) (-) (-) (-)
Total Salary ($8,000,000$8.00M) ($8,000,000$8.00M) ($6,350,000$6.35M) ($4,800,000$4.80M) ($4,800,000$4.80M) ($4,800,000$4.80M) (-) (-) (-) (-) (-) (-)
Signing Bonus - - - - - - - - - - - -
Annual Buyout Cost $2,041,667$2.04M $2,041,667$2.04M $2,041,667$2.04M $2,041,667$2.04M $2,041,667$2.04M $2,041,667$2.04M $2,041,667$2.04M $2,041,667$2.04M $2,041,667$2.04M $2,041,667$2.04M $2,041,667$2.04M $2,041,667$2.04M
Actual Cap Hit
$541,667$542K
$541,667$542K
$2,191,667$2.19M
$3,741,667$3.74M
$3,741,667$3.74M
$3,741,667$3.74M
$2,041,667$2.04M
$2,041,667$2.04M
$2,041,667$2.04M
$2,041,667$2.04M
$2,041,667$2.04M
$2,041,667$2.04M
Savings
100.0%
$5,958,333$5.96M
$5,958,333$5.96M
$4,308,333$4.31M
$2,758,333$2.76M
$2,758,333$2.76M
$2,758,333$2.76M
$-2,041,667$-2.04M
$-2,041,667$-2.04M
$-2,041,667$-2.04M
$-2,041,667$-2.04M
$-2,041,667$-2.04M
$-2,041,667$-2.04M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2030 Standard Contract
8yrs
value$52,000,000$52.00M
cap hit$6,500,000$6.50M
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 $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M
UFA
37yrs
AAV $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M
Base $7,250,000$7.25M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $6,350,000$6.35M $4,800,000$4.80M $4,800,000$4.80M $4,800,000$4.80M
Performance Bonuses - - - - - - - -
Signing Bonuses - - - - - - - -
Total Salary $7,250,000$7.25M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $6,350,000$6.35M $4,800,000$4.80M $4,800,000$4.80M $4,800,000$4.80M
Minors Salary $7,250,000$7.25M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $6,350,000$6.35M $4,800,000$4.80M $4,800,000$4.80M $4,800,000$4.80M
Clauses
NTC
NTC
NTC
NTC
NTC
NTC
M-NTC
M-NTC
UFA Year
PuckPedia
Apr 17
PuckPedia
RT @azbobbymac: OK, here's another secret reveal since @ArizonaCoyotes are leaving us: Their first goalie, Nikolai Khabibulin, and I used…
PuckPedia
Apr 17
PuckPedia
RT @leahmerrall: The Coyotes were contacted. No one went to go get it.
Advertisement
Advertisement
Advertisement