NHL Buyout Calculator

John Marino

#6
age26
posD
shotr
h6'1"
w181lbs
Birthdate
May 21, 1997
Player Profile

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

Total Cost

$15,900,000
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 27 years old at the buyout, giving him a 67% buyout multiplier.
$10,600,000
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,766,667
$10.6M / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
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 2026-2027
Buyout Length 6
Buyout End 2029-2030

Buyout Summary

2024-25 2025-26 2026-27 2027-28 2028-29 2029-30
Original Cap Hit
$4.4M $4.4M $4.4M - - -
Base Salary
( $6.2M) ( $5.3M) ( $4.5M) (-) (-) (-)
Total Salary ( $6.2M) ( $5.3M) ( $4.5M) (-) (-) (-)
Signing Bonus - - - - - -
Annual Buyout Cost $1.8M $1.8M $1.8M $1.8M $1.8M $1.8M
ACTUAL CAP HIT
$17K
$867K
$1.7M
$1.8M
$1.8M
$1.8M
Savings
100.0%
$4.4M
$3.5M
$2.7M
$-1.8M
$-1.8M
$-1.8M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2021-2027 Standard Contract
6yrs
value$26.4M
cap hit$4.4M
2021-22
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
Buy Out
2026-27
2027
Cap Hit $4.4M $4.4M $4.4M $4.4M $4.4M $4.4M
UFA
30yrs
AAV $4.4M $4.4M $4.4M $4.4M $4.4M $4.4M
Base $1.8M $3.5M $5.3M $6.2M $5.3M $4.5M
Performance Bonuses - - - - - -
Signing Bonuses - - - - - -
Total Salary $1.8M $3.5M $5.3M $6.2M $5.3M $4.5M
Minors Salary $1.8M $3.5M $5.3M $6.2M $5.3M $4.5M
Clauses
-
-
-
M-NTC
M-NTC
M-NTC
UFA Year

Advertisement
Advertisement
Advertisement