NHL Buyout Calculator

Morgan Frost

#48
age24
posC
shotl
h5'11"
w170lbs
Birthdate
May 14, 1999
Player Profile

If Morgan Frost was bought out prior to the 2024-2025 season.

Total Cost

$2,400,000$2.40M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 25 years old at the buyout, giving him a 33% buyout multiplier.
$800,000$800K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$400,000$400K
 $800,000$800K / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
24/25
25/26
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2024-25
Buyout Length 2
Buyout End 2025-26

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26
Original Cap Hit
 $2,100,000$2.10M -
Base Salary
 ($2,400,000$2.40M) (-)
Total Salary ($2,400,000$2.40M) (-)
Signing Bonus - -
Annual Buyout Cost $400,000$400K $400,000$400K
Actual Cap Hit
$100,000$100K
$400,000$400K
Savings
100.0%
$2,000,000$2.00M
$-400,000$-400K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2025 Standard Contract
2yrs
value$4,200,000$4.20M
cap hit$2,100,000$2.10M
Abbreviated $Amounts
2023-24
 Buy Out
2024-25
2025
Cap Hit $2,100,000$2.10M $2,100,000$2.10M
RFA
26yrs
AAV $2,100,000$2.10M $2,100,000$2.10M
Base $1,450,000$1.45M $2,400,000$2.40M
Performance Bonuses - -
Signing Bonuses $350,000$350K -
Total Salary $1,800,000$1.80M $2,400,000$2.40M
Minors Salary $1,800,000$1.80M $2,400,000$2.40M
Clauses
-
-
UFA Year
PuckPedia
May 02
PuckPedia
RT @reporterchris: Auston Matthews is out for Game 6, per Sheldon Keefe.
PuckPedia
May 02
PuckPedia
RT @PR_NHL: Frederik Andersen, Connor Ingram and Oliver Kylington are the three finalists for the 2023-24 Bill Masterton Memorial Trophy.…
Advertisement
Advertisement
Advertisement