NHL Buyout Calculator

John Carlson

#74
age34
posD
shotr
h6'3"
w216lbs
Birthdate
Jan 10, 1990
Player Profile

If John Carlson was bought out prior to the 2024-2025 season.

Total Cost

$8,000,000
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 34 years old at the buyout, giving him a 67% buyout multiplier.
$5,333,333
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,333,333
$5.3M / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
24/25
25/26
27/28
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2025-2026
Buyout Length 4
Buyout End 2027-2028

Buyout Summary

2024-25 2025-26 2026-27 2027-28
Original Cap Hit
$8.0M $8.0M - -
Base Salary
( $4.0M) ( $4.0M) (-) (-)
Total Salary ( $6.0M) ( $6.0M) (-) (-)
Signing Bonus $2.0M $2.0M - -
Annual Buyout Cost $1.3M $1.3M $1.3M $1.3M
ACTUAL CAP HIT
$5.3M
$5.3M
$1.3M
$1.3M
Savings
100.0%
$2.7M
$2.7M
$-1.3M
$-1.3M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2018-2026 Standard Contract
8yrs
value$64.0M
cap hit$8.0M
2018-19
2019-20
2020-21
2021-22
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
2026
Cap Hit $8.0M $8.0M $8.0M $8.0M $8.0M $8.0M $8.0M $8.0M
UFA
36yrs
AAV $8.0M $8.0M $8.0M $8.0M $8.0M $8.0M $8.0M $8.0M
Base $5.5M $5.5M $6.0M $3.0M $4.0M $4.0M $4.0M $4.0M
Performance Bonuses - - - - - - - -
Signing Bonuses $6.5M $6.5M $2.0M $5.0M $2.0M $2.0M $2.0M $2.0M
Total Salary $12.0M $12.0M $8.0M $8.0M $6.0M $6.0M $6.0M $6.0M
Minors Salary $12.0M $12.0M $8.0M $8.0M $6.0M $6.0M $6.0M $6.0M
Clauses
-
-
-
-
-
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement