NHL Buyout Calculator

Martin Fehervary

#42
age24
posD
shotl
h6'2"
w203lbs
Birthdate
Oct 6, 1999
Player Profile

If Martin Fehervary was bought out prior to the 2024-2025 season.

Total Cost

$2,625,000$2.63M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 24 years old at the buyout, giving him a 33% buyout multiplier.
$875,000$875K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$218,750$219K
$875,000$875K / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
24/25
25/26
27/28
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2025-26
Buyout Length 4
Buyout End 2027-28

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26 2026-27 2027-28
Original Cap Hit
$2,675,000$2.68M $2,675,000$2.68M - -
Base Salary
($1,550,000$1.55M) ($1,075,000$1.08M) (-) (-)
Total Salary ($2,550,000$2.55M) ($2,075,000$2.08M) (-) (-)
Signing Bonus $1,000,000$1.00M $1,000,000$1.00M - -
Annual Buyout Cost $218,750$219K $218,750$219K $218,750$219K $218,750$219K
Actual Cap Hit
$1,343,750$1.34M
$1,818,750$1.82M
$218,750$219K
$218,750$219K
Savings
100.0%
$1,331,250$1.33M
$856,250$856K
$-218,750$-219K
$-218,750$-219K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2026 Standard Contract
3yrs
value$8,025,000$8.03M
cap hit$2,675,000$2.68M
Abbreviated $Amounts
2023-24
Buy Out
2024-25
Buy Out
2025-26
2026
Cap Hit $2,675,000$2.68M $2,675,000$2.68M $2,675,000$2.68M
RFA
26yrs
AAV $2,675,000$2.68M $2,675,000$2.68M $2,675,000$2.68M
Base $2,400,000$2.40M $1,550,000$1.55M $1,075,000$1.08M
Performance Bonuses - - -
Signing Bonuses $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M
Total Salary $3,400,000$3.40M $2,550,000$2.55M $2,075,000$2.08M
Minors Salary $3,400,000$3.40M $2,550,000$2.55M $2,075,000$2.08M
Clauses
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement