NHL Buyout Calculator

Dylan Cozens

#24
age23
posC
shotr
h6'3"
w194lbs
Birthdate
Feb 9, 2001
Player Profile

If Dylan Cozens was bought out prior to the 2028-2029 season.

Total Cost

$14,200,000$14.20M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 27 years old at the buyout, giving him a 67% buyout multiplier.
$9,466,667$9.47M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,366,667$2.37M
 $9,466,667$9.47M / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
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
 $7,100,000$7.10M $7,100,000$7.10M - -
Base Salary
 ($7,100,000$7.10M) ($7,100,000$7.10M) (-) (-)
Total Salary ($7,100,000$7.10M) ($7,100,000$7.10M) (-) (-)
Signing Bonus - - - -
Annual Buyout Cost $2,366,667$2.37M $2,366,667$2.37M $2,366,667$2.37M $2,366,667$2.37M
Actual Cap Hit
$2,366,667$2.37M
$2,366,667$2.37M
$2,366,667$2.37M
$2,366,667$2.37M
Savings
100.0%
$4,733,333$4.73M
$4,733,333$4.73M
$-2,366,667$-2.37M
$-2,366,667$-2.37M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2030 Standard Contract
7yrs
value$49,700,000$49.70M
cap hit$7,100,000$7.10M
Abbreviated $Amounts
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 $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M
UFA
29yrs
AAV $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M
Base $5,100,000$5.10M $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M
Performance Bonuses - - - - - - -
Signing Bonuses $2,000,000$2.00M - - - - - -
Total Salary $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M
Minors Salary $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M $7,100,000$7.10M
Clauses
-
-
-
-
M-NTC
M-NTC
M-NTC
UFA Year
PuckPedia
May 01
PuckPedia
RT @DarrenDreger: Rod Brind’Amour’s future as Carolina’s coach is up in the air. Recently, a deal seemed close, but It’s believed the offer…
PuckPedia
May 01
PuckPedia
The #CauseChaos signed '23 5th Round Pick G Ruslan Khazheyev to 3 year ELC NHL 775K Signing Bonus 70K Minors 82.5K Cap Hit/AAV 845K Rep'd by @HockeyAgent1 @GoldStarHockey t.co/ZbqpFZZrCi
Advertisement
Advertisement
Advertisement