NHL Buyout Calculator

Mario Ferraro

age25
posD
shotl
h5'11"
w185lbs
Birthdate
Sep 17, 1998
Player Profile

If Mario Ferraro was bought out prior to the 2024-2025 season.

Total Cost

$6,500,000$6.50M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 25 years old at the buyout, giving him a 33% buyout multiplier.
$2,166,667$2.17M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$541,667$542K
$2,166,667$2.17M / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
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 2025-26
Buyout Length 4
Buyout End 2027-28

Buyout Summary

Abbreviated $Amounts
Mario Ferraro
2024-25 2025-26 2026-27 2027-28
Original Cap Hit
$3,250,000$3.25M $3,250,000$3.25M - -
Base Salary
($3,250,000$3.25M) ($3,250,000$3.25M) (-) (-)
Total Salary ($3,250,000$3.25M) ($3,250,000$3.25M) (-) (-)
Signing Bonus - - - -
Annual Buyout Cost $541,667$542K $541,667$542K $541,667$542K $541,667$542K
Actual Cap Hit
$541,667$542K
$541,667$542K
$541,667$542K
$541,667$542K
Savings
100.0%
$2,708,333$2.71M
$2,708,333$2.71M
$-541,667$-542K
$-541,667$-542K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2026 Standard Contract
4yrs
value$13,000,000$13.00M
cap hit$3,250,000$3.25M
Abbreviated $Amounts
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
2026
Cap Hit $3,250,000$3.25M $3,250,000$3.25M $3,250,000$3.25M $3,250,000$3.25M UFAage 27
AAV $3,250,000$3.25M $3,250,000$3.25M $3,250,000$3.25M $3,250,000$3.25M
Base $2,250,000$2.25M $3,250,000$3.25M $3,250,000$3.25M $3,250,000$3.25M
Performance Bonuses - - - -
Signing Bonuses $1,000,000$1.00M - - -
Total Salary $3,250,000$3.25M $3,250,000$3.25M $3,250,000$3.25M $3,250,000$3.25M
Minors Salary $3,250,000$3.25M $3,250,000$3.25M $3,250,000$3.25M $3,250,000$3.25M
Clauses
-
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement