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 2028-2029 season.

Total Cost

$9,600,000
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 35 years old at the buyout, giving him a 67% buyout multiplier.
$6,400,000
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,600,000
$6.4M / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
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 2029-2030
Buyout Length 4
Buyout End 2031-2032

Buyout Summary

2028-29 2029-30 2030-31 2031-32
Original Cap Hit
$6.5M $6.5M - -
Base Salary
( $4.8M) ( $4.8M) (-) (-)
Total Salary ( $4.8M) ( $4.8M) (-) (-)
Signing Bonus - - - -
Annual Buyout Cost $1.6M $1.6M $1.6M $1.6M
ACTUAL CAP HIT
$3.3M
$3.3M
$1.6M
$1.6M
Savings
100.0%
$3.2M
$3.2M
$-1.6M
$-1.6M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2030 Standard Contract
8yrs
value$52.0M
cap hit$6.5M
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 $6.5M $6.5M $6.5M $6.5M $6.5M $6.5M $6.5M $6.5M
UFA
37yrs
AAV $6.5M $6.5M $6.5M $6.5M $6.5M $6.5M $6.5M $6.5M
Base $7.3M $8.0M $8.0M $8.0M $6.4M $4.8M $4.8M $4.8M
Performance Bonuses - - - - - - - -
Signing Bonuses - - - - - - - -
Total Salary $7.3M $8.0M $8.0M $8.0M $6.4M $4.8M $4.8M $4.8M
Minors Salary $7.3M $8.0M $8.0M $8.0M $6.4M $4.8M $4.8M $4.8M
Clauses
NTC
NTC
NTC
NTC
NTC
NTC
M-NTC
M-NTC
UFA Year

Advertisement
Advertisement
Advertisement