NHL Buyout Calculator

Charlie McAvoy

#73
age26
posD
shotr
h6'1"
w209lbs
Birthdate
Dec 21, 1997
Player Profile

If Charlie McAvoy was bought out prior to the 2025-2026 season.

Total Cost

$27,250,000$27.25M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 27 years old at the buyout, giving him a 67% buyout multiplier.
$18,166,667$18.17M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,816,667$1.82M
 $18,166,667$18.17M / 10yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
25/26
29/30
34/35
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 5
Contract End 2029-30
Buyout Length 10
Buyout End 2034-35

Buyout Summary

Abbreviated $Amounts
2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35
Original Cap Hit
 $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M - - - - -
Base Salary
 ($8,500,000$8.50M) ($6,000,000$6.00M) ($3,750,000$3.75M) ($4,500,000$4.50M) ($4,500,000$4.50M) (-) (-) (-) (-) (-)
Total Salary ($11,500,000$11.50M) ($10,000,000$10.00M) ($7,750,000$7.75M) ($7,500,000$7.50M) ($7,500,000$7.50M) (-) (-) (-) (-) (-)
Signing Bonus $3,000,000$3.00M $4,000,000$4.00M $4,000,000$4.00M $3,000,000$3.00M $3,000,000$3.00M - - - - -
Annual Buyout Cost $1,816,667$1.82M $1,816,667$1.82M $1,816,667$1.82M $1,816,667$1.82M $1,816,667$1.82M $1,816,667$1.82M $1,816,667$1.82M $1,816,667$1.82M $1,816,667$1.82M $1,816,667$1.82M
Actual Cap Hit
$2,816,667$2.82M
$5,316,667$5.32M
$7,566,667$7.57M
$6,816,667$6.82M
$6,816,667$6.82M
$1,816,667$1.82M
$1,816,667$1.82M
$1,816,667$1.82M
$1,816,667$1.82M
$1,816,667$1.82M
Savings
100.0%
$6,683,333$6.68M
$4,183,333$4.18M
$1,933,333$1.93M
$2,683,333$2.68M
$2,683,333$2.68M
$-1,816,667$-1.82M
$-1,816,667$-1.82M
$-1,816,667$-1.82M
$-1,816,667$-1.82M
$-1,816,667$-1.82M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2030 Standard Contract
8yrs
value$76,000,000$76.00M
cap hit$9,500,000$9.50M
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 $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M
UFA
32yrs
AAV $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M
Base $6,000,000$6.00M $7,750,000$7.75M $8,500,000$8.50M $8,500,000$8.50M $6,000,000$6.00M $3,750,000$3.75M $4,500,000$4.50M $4,500,000$4.50M
Performance Bonuses - - - - - - - -
Signing Bonuses $3,250,000$3.25M $3,250,000$3.25M $3,000,000$3.00M $3,000,000$3.00M $4,000,000$4.00M $4,000,000$4.00M $3,000,000$3.00M $3,000,000$3.00M
Total Salary $9,250,000$9.25M $11,000,000$11.00M $11,500,000$11.50M $11,500,000$11.50M $10,000,000$10.00M $7,750,000$7.75M $7,500,000$7.50M $7,500,000$7.50M
Minors Salary $9,250,000$9.25M $11,000,000$11.00M $11,500,000$11.50M $11,500,000$11.50M $10,000,000$10.00M $7,750,000$7.75M $7,500,000$7.50M $7,500,000$7.50M
Clauses
-
-
NMC
NMC
NMC
NMC
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