NHL Buyout Calculator

Morgan Rielly

#44
age30
posD
shotl
h6'1"
w225lbs
Birthdate
Mar 9, 1994
Player Profile

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

Total Cost

$42,000,000$42.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 30 years old at the buyout, giving him a 67% buyout multiplier.
$28,000,000$28.00M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,333,333$2.33M
 $28,000,000$28.00M / 12yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
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
 $7,500,000$7.50M $7,500,000$7.50M $7,500,000$7.50M $7,500,000$7.50M $7,500,000$7.50M $7,500,000$7.50M - - - - - -
Base Salary
 ($10,000,000$10.00M) ($8,000,000$8.00M) ($6,000,000$6.00M) ($6,000,000$6.00M) ($6,000,000$6.00M) ($6,000,000$6.00M) (-) (-) (-) (-) (-) (-)
Total Salary ($10,000,000$10.00M) ($8,000,000$8.00M) ($6,000,000$6.00M) ($6,000,000$6.00M) ($6,000,000$6.00M) ($6,000,000$6.00M) (-) (-) (-) (-) (-) (-)
Signing Bonus - - - - - - - - - - - -
Annual Buyout Cost $2,333,333$2.33M $2,333,333$2.33M $2,333,333$2.33M $2,333,333$2.33M $2,333,333$2.33M $2,333,333$2.33M $2,333,333$2.33M $2,333,333$2.33M $2,333,333$2.33M $2,333,333$2.33M $2,333,333$2.33M $2,333,333$2.33M
Actual Cap Hit
$-166,667$-167K
$1,833,333$1.83M
$3,833,333$3.83M
$3,833,333$3.83M
$3,833,333$3.83M
$3,833,333$3.83M
$2,333,333$2.33M
$2,333,333$2.33M
$2,333,333$2.33M
$2,333,333$2.33M
$2,333,333$2.33M
$2,333,333$2.33M
Savings
100.0%
$7,666,667$7.67M
$5,666,667$5.67M
$3,666,667$3.67M
$3,666,667$3.67M
$3,666,667$3.67M
$3,666,667$3.67M
$-2,333,333$-2.33M
$-2,333,333$-2.33M
$-2,333,333$-2.33M
$-2,333,333$-2.33M
$-2,333,333$-2.33M
$-2,333,333$-2.33M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2030 Standard Contract
8yrs
value$60,000,000$60.00M
cap hit$7,500,000$7.50M
Abbreviated $Amounts
2022-23
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 $7,500,000$7.50M $7,500,000$7.50M $7,500,000$7.50M $7,500,000$7.50M $7,500,000$7.50M $7,500,000$7.50M $7,500,000$7.50M $7,500,000$7.50M
UFA
36yrs
AAV $7,500,000$7.50M $7,500,000$7.50M $7,500,000$7.50M $7,500,000$7.50M $7,500,000$7.50M $7,500,000$7.50M $7,500,000$7.50M $7,500,000$7.50M
Base $4,000,000$4.00M $5,000,000$5.00M $10,000,000$10.00M $8,000,000$8.00M $6,000,000$6.00M $6,000,000$6.00M $6,000,000$6.00M $6,000,000$6.00M
Performance Bonuses - - - - - - - -
Signing Bonuses $4,000,000$4.00M $5,000,000$5.00M - - - - - -
Total Salary $8,000,000$8.00M $10,000,000$10.00M $10,000,000$10.00M $8,000,000$8.00M $6,000,000$6.00M $6,000,000$6.00M $6,000,000$6.00M $6,000,000$6.00M
Minors Salary $8,000,000$8.00M $10,000,000$10.00M $10,000,000$10.00M $8,000,000$8.00M $6,000,000$6.00M $6,000,000$6.00M $6,000,000$6.00M $6,000,000$6.00M
Clauses
NMC
NMC
NMC
NMC
NMC
NMC
M-NTC
M-NTC
UFA Year
PuckPedia
Apr 25
PuckPedia
RT @RussoHockey: Hearing same thing as Bruce. Believe Dean Evason has permission to meet with Ottawa and already has
PuckPedia
Apr 25
PuckPedia
RT @CraigSMorgan: In the wake of the Coyotes' relocation to Salt Lake City, Arizona Kachinas president and co-founder @lyndsey_fry_18 has e…
Advertisement
Advertisement
Advertisement