NHL Buyout Calculator

J.T. Miller

#9
age31
posC
shotl
h6'1"
w218lbs
Birthdate
Mar 14, 1993
Player Profile

If J.T. Miller was bought out prior to the 2024-2025 season.

Total Cost

$31,000,000$31.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 31 years old at the buyout, giving him a 67% buyout multiplier.
$20,666,667$20.67M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,722,222$1.72M
 $20,666,667$20.67M / 12yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
24/25
29/30
35/36
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 6
Contract End 2029-30
Buyout Length 12
Buyout End 2035-36

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36
Original Cap Hit
 $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M - - - - - -
Base Salary
 ($4,000,000$4.00M) ($4,000,000$4.00M) ($7,000,000$7.00M) ($4,500,000$4.50M) ($4,500,000$4.50M) ($7,000,000$7.00M) (-) (-) (-) (-) (-) (-)
Total Salary ($9,000,000$9.00M) ($9,000,000$9.00M) ($7,000,000$7.00M) ($7,500,000$7.50M) ($7,000,000$7.00M) ($7,000,000$7.00M) (-) (-) (-) (-) (-) (-)
Signing Bonus $5,000,000$5.00M $5,000,000$5.00M - $3,000,000$3.00M $2,500,000$2.50M - - - - - - -
Annual Buyout Cost $1,722,222$1.72M $1,722,222$1.72M $1,722,222$1.72M $1,722,222$1.72M $1,722,222$1.72M $1,722,222$1.72M $1,722,222$1.72M $1,722,222$1.72M $1,722,222$1.72M $1,722,222$1.72M $1,722,222$1.72M $1,722,222$1.72M
Actual Cap Hit
$5,722,222$5.72M
$5,722,222$5.72M
$2,722,222$2.72M
$5,222,222$5.22M
$5,222,222$5.22M
$2,722,222$2.72M
$1,722,222$1.72M
$1,722,222$1.72M
$1,722,222$1.72M
$1,722,222$1.72M
$1,722,222$1.72M
$1,722,222$1.72M
Savings
100.0%
$2,277,778$2.28M
$2,277,778$2.28M
$5,277,778$5.28M
$2,777,778$2.78M
$2,777,778$2.78M
$5,277,778$5.28M
$-1,722,222$-1.72M
$-1,722,222$-1.72M
$-1,722,222$-1.72M
$-1,722,222$-1.72M
$-1,722,222$-1.72M
$-1,722,222$-1.72M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2030 Standard Contract
7yrs
value$56,000,000$56.00M
cap hit$8,000,000$8.00M
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 $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M
UFA
37yrs
AAV $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M
Base $1,000,000$1.00M $4,000,000$4.00M $4,000,000$4.00M $7,000,000$7.00M $4,500,000$4.50M $4,500,000$4.50M $7,000,000$7.00M
Performance Bonuses - - - - - - -
Signing Bonuses $8,500,000$8.50M $5,000,000$5.00M $5,000,000$5.00M - $3,000,000$3.00M $2,500,000$2.50M -
Total Salary $9,500,000$9.50M $9,000,000$9.00M $9,000,000$9.00M $7,000,000$7.00M $7,500,000$7.50M $7,000,000$7.00M $7,000,000$7.00M
Minors Salary $9,500,000$9.50M $9,000,000$9.00M $9,000,000$9.00M $7,000,000$7.00M $7,500,000$7.50M $8,000,000$8.00M $7,000,000$7.00M
Clauses
NMC
NMC
NMC
NMC
NMC
NMC
NMC
UFA Year
PuckPedia
May 08
PuckPedia
RT @StLouisBlues: We've signed Hugh McGing to a two-year, two-way contract extension. #stlblues DETAILS t.co/YscJ6apqfd
PuckPedia
May 08
PuckPedia
RT @NHLPA: As voted on by the players, your 2023-24 #TedLindsayAward finalists are @86Kucherov, @mackinnon9 and @AM34. These three players…
Advertisement
Advertisement
Advertisement