NHL Buyout Calculator

Drew Doughty

age34
posD
shotr
h6'1"
w209lbs
Birthdate
Dec 8, 1989
Player Profile

If Drew Doughty was bought out prior to the 2024-2025 season.

Total Cost

$33,000,000$33.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 34 years old at the buyout, giving him a 67% buyout multiplier.
$22,000,000$22.00M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$3,666,667$3.67M
$22,000,000$22.00M / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
24/25
26/27
29/30
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2026-27
Buyout Length 6
Buyout End 2029-30

Buyout Summary

Abbreviated $Amounts
Drew Doughty
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30
Original Cap Hit
$11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M - - -
Base Salary
($11,000,000$11.00M) ($11,000,000$11.00M) ($11,000,000$11.00M) (-) (-) (-)
Total Salary ($11,000,000$11.00M) ($11,000,000$11.00M) ($11,000,000$11.00M) (-) (-) (-)
Signing Bonus - - - - - -
Annual Buyout Cost $3,666,667$3.67M $3,666,667$3.67M $3,666,667$3.67M $3,666,667$3.67M $3,666,667$3.67M $3,666,667$3.67M
Actual Cap Hit
$3,666,667$3.67M
$3,666,667$3.67M
$3,666,667$3.67M
$3,666,667$3.67M
$3,666,667$3.67M
$3,666,667$3.67M
Savings
100.0%
$7,333,333$7.33M
$7,333,333$7.33M
$7,333,333$7.33M
$-3,666,667$-3.67M
$-3,666,667$-3.67M
$-3,666,667$-3.67M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2019-2027 Standard Contract
8yrs
value$88,000,000$88.00M
cap hit$11,000,000$11.00M
Abbreviated $Amounts
2019-20
2020-21
2021-22
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
Buy Out
2026-27
2027
Cap Hit $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M UFAage 37
AAV $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M
Base $2,000,000$2.00M $8,000,000$8.00M $7,000,000$7.00M $7,000,000$7.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M
Performance Bonuses - - - - - - - -
Signing Bonuses $10,000,000$10.00M $2,000,000$2.00M $4,000,000$4.00M $4,000,000$4.00M - - - -
Total Salary $12,000,000$12.00M $10,000,000$10.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M
Minors Salary $12,000,000$12.00M $10,000,000$10.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M $11,000,000$11.00M
Clauses
NMC
NMC
NMC
NMC
M-NTC
M-NTC
M-NTC
M-NTC
UFA Year

Advertisement
Advertisement
Advertisement