NHL Buyout Calculator

Ryan Graves

#27
age28
posD
shotl
h6'5"
w220lbs
Birthdate
May 21, 1995
Player Profile

If Ryan Graves was bought out prior to the 2028-2029 season.

Total Cost

$1,500,000$1.50M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 33 years old at the buyout, giving him a 67% buyout multiplier.
$1,000,000$1.00M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$500,000$500K
 $1,000,000$1.00M / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
28/29
29/30
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2028-29
Buyout Length 2
Buyout End 2029-30

Buyout Summary

Abbreviated $Amounts
2028-29 2029-30
Original Cap Hit
 $4,500,000$4.50M -
Base Salary
 ($1,500,000$1.50M) (-)
Total Salary ($3,500,000$3.50M) (-)
Signing Bonus $2,000,000$2.00M -
Annual Buyout Cost $500,000$500K $500,000$500K
Actual Cap Hit
$3,500,000$3.50M
$500,000$500K
Savings
100.0%
$1,000,000$1.00M
$-500,000$-500K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2029 Standard Contract
6yrs
value$27,000,000$27.00M
cap hit$4,500,000$4.50M
Abbreviated $Amounts
2023-24
 Buy Out
2024-25
 Buy Out
2025-26
 Buy Out
2026-27
 Buy Out
2027-28
 Buy Out
2028-29
2029
Cap Hit $4,500,000$4.50M $4,500,000$4.50M $4,500,000$4.50M $4,500,000$4.50M $4,500,000$4.50M $4,500,000$4.50M
UFA
34yrs
AAV $4,500,000$4.50M $4,500,000$4.50M $4,500,000$4.50M $4,500,000$4.50M $4,500,000$4.50M $4,500,000$4.50M
Base $3,750,000$3.75M $3,500,000$3.50M $2,750,000$2.75M $1,750,000$1.75M $1,750,000$1.75M $1,500,000$1.50M
Performance Bonuses - - - - - -
Signing Bonuses $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M
Total Salary $5,750,000$5.75M $5,500,000$5.50M $4,750,000$4.75M $3,750,000$3.75M $3,750,000$3.75M $3,500,000$3.50M
Minors Salary $5,750,000$5.75M $5,500,000$5.50M $4,750,000$4.75M $3,750,000$3.75M $3,750,000$3.75M $3,500,000$3.50M
Clauses
M-NTC
M-NTC
M-NTC
M-NTC
M-NTC
M-NTC
UFA Year
PuckPedia
May 01
PuckPedia
RT @DarrenDreger: Rod Brind’Amour’s future as Carolina’s coach is up in the air. Recently, a deal seemed close, but It’s believed the offer…
PuckPedia
May 01
PuckPedia
The #CauseChaos signed '23 5th Round Pick G Ruslan Khazheyev to 3 year ELC NHL 775K Signing Bonus 70K Minors 82.5K Cap Hit/AAV 845K Rep'd by @HockeyAgent1 @GoldStarHockey t.co/ZbqpFZZrCi
Advertisement
Advertisement
Advertisement