NHL Buyout Calculator

Thomas Chabot

#72
age27
posD
shotl
h6'2"
w196lbs
Birthdate
Jan 30, 1997
Player Profile

If Thomas Chabot was bought out prior to the 2024-2025 season.

Total Cost

$38,000,000
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 27 years old at the buyout, giving him a 67% buyout multiplier.
$25,333,333
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$3,166,667
$25.3M / 8yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
24/25
27/28
31/32
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 4
Contract End 2027-2028
Buyout Length 8
Buyout End 2031-2032

Buyout Summary

2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32
Original Cap Hit
$8.0M $8.0M $8.0M $8.0M - - - -
Base Salary
( $10.0M) ( $10.0M) ( $10.0M) ( $8.0M) (-) (-) (-) (-)
Total Salary ( $10.0M) ( $10.0M) ( $10.0M) ( $8.0M) (-) (-) (-) (-)
Signing Bonus - - - - - - - -
Annual Buyout Cost $3.2M $3.2M $3.2M $3.2M $3.2M $3.2M $3.2M $3.2M
ACTUAL CAP HIT
$1.2M
$1.2M
$1.2M
$3.2M
$3.2M
$3.2M
$3.2M
$3.2M
Savings
100.0%
$6.8M
$6.8M
$6.8M
$4.8M
$-3.2M
$-3.2M
$-3.2M
$-3.2M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2020-2028 Standard Contract
8yrs
value$64.0M
cap hit$8.0M
2020-21
2021-22
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
Buy Out
2026-27
Buy Out
2027-28
2028
Cap Hit $8.0M $8.0M $8.0M $8.0M $8.0M $8.0M $8.0M $8.0M
UFA
31yrs
AAV $8.0M $8.0M $8.0M $8.0M $8.0M $8.0M $8.0M $8.0M
Base $7.0M $7.0M $4.0M $8.0M $10.0M $10.0M $10.0M $8.0M
Performance Bonuses - - - - - - - -
Signing Bonuses - - - - - - - -
Total Salary $7.0M $7.0M $4.0M $8.0M $10.0M $10.0M $10.0M $8.0M
Minors Salary $7.0M $7.0M $4.0M $8.0M $10.0M $10.0M $10.0M $8.0M
Clauses
-
-
-
-
M-NTC
M-NTC
M-NTC
M-NTC
UFA Year

Advertisement
Advertisement
Advertisement