NHL Buyout Calculator

Logan Mailloux

#24
age20
posD
shotr
h6'3"
w212lbs
Birthdate
Apr 15, 2003
Player Profile

If Logan Mailloux was bought out prior to the 2024-2025 season.

Total Cost

$1,665,000
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 21 years old at the buyout, giving him a 33% buyout multiplier.
$555,000
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$138,750
$555K / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
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
$875K $875K - -
Base Salary
( $833K) ( $833K) (-) (-)
Total Salary ( $925K) ( $833K) (-) (-)
Signing Bonus $93K - - -
Annual Buyout Cost $139K $139K $139K $139K
ACTUAL CAP HIT
$181K
$181K
$139K
$139K
Savings
100.0%
$694K
$694K
$-139K
$-139K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2026 Entry Level Contract
3yrs
value$2.6M
cap hit$875K
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
2026
Cap Hit $898K $875K $875K $875K
RFA
23yrs
AAV $925K $894K $894K $894K
Base - $775K $833K $833K
Performance Bonuses - $58K - -
Signing Bonuses $93K $93K $93K -
Total Salary $93K $868K $925K $833K
Minors Salary - $70K $70K $70K
Clauses
-
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement