NHL Buyout Calculator

Ben Danford

#38
age19
posD
shotr
h6'2"
w194lbs
Birthdate
Feb 6, 2006
Player Profile

If Ben Danford was bought out prior to the 2025-2026 season.

Buyout Summary

Abbreviated $Amounts
Ben Danford
2025-26 2026-27 2027-28 2028-29 2029-30 2030-31
Base Salary
($862,000$862K) ($864,000$864K) ($877,500$878K)
-
-
-
Total Salary ($958,000$958K) ($961,500$962K) ($877,500$878K)
-
-
-
Signing Bonus $96,000$96K $97,500$98K
-
-
-
-
Annual Buyout Cost $144,639$145K $144,639$145K $144,639$145K $144,639$145K $144,639$145K $144,639$145K
Original Cap Hit
$931,945$932K $931,945$932K $931,945$932K
-
-
-
Maple Leafs logo.
Actual Cap Hit
$214,584$215K
$212,584$213K
$199,084$199K
$144,639$145K
$144,639$145K
$144,639$145K
Maple Leafs logo.
Savings
100.0%
$717,361$717K
$719,361$719K
$732,861$733K
$-144,639$-145K
$-144,639$-145K
$-144,639$-145K

Total Cost

$2,603,500$2.60M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 19 years old at the buyout, giving him a 33% buyout multiplier.
$867,833$868K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$144,639$145K
$867,833$868K / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
25/26
27/28
30/31
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2027-28
Buyout Length 6
Buyout End 2030-31
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

3yrs
value$2,795,835$2.80M
cap hit$931,945$932K
Share Player CardEmbed
Abbreviated $Amounts
2024-25
2025-26
2026-27
2027-28
2028
Cap Hit $964,000$964K $931,945$932K $931,945$932K $931,945$932K RFAage 22
AAV $964,000$964K $931,945$932K $931,945$932K $931,945$932K
Base
-
$862,000$862K $864,000$864K $877,500$878K
Performance Bonuses - - - -
Signing Bonuses $95,000$95K $96,000$96K $97,500$98K -
Total Salary $95,000$95K $958,000$958K $961,500$962K $877,500$878K
Minors Salary
-
$85,000$85K
$85,000$85K
$85,000$85K
Clauses
UFA Year
Slide Year
Buy Out Buy Out Buy Out Buy Out
Advertisement
Advertisement