NHL Buyout Calculator

Brady Tkachuk

#7
age25
posLW
shotl
h6'4"
w212lbs
Birthdate
Sep 16, 1999
Player Profile

If Brady Tkachuk was bought out prior to the 2027-2028 season.

Total Cost

$7,000,000$7.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 27 years old at the buyout, giving him a 67% buyout multiplier.
$4,666,667$4.67M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,333,333$2.33M
$4,666,667$4.67M / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
27/28
28/29
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2027-28
Buyout Length 2
Buyout End 2028-29

Buyout Summary

Abbreviated $Amounts
Brady Tkachuk
2027-28 2028-29
Original Cap Hit
$8,205,714$8.21M -
Base Salary
($7,000,000$7.00M) (-)
Total Salary ($7,000,000$7.00M) (-)
Signing Bonus - -
Annual Buyout Cost $2,333,333$2.33M $2,333,333$2.33M
Senators logo.
Actual Cap Hit
$3,539,047$3.54M
$2,333,333$2.33M
Senators logo.
Savings
100.0%
$4,666,667$4.67M
$-2,333,333$-2.33M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2021-2028 Standard Contract
7yrs
value$57,564,958$57.56M
cap hit$8,223,565$8.22M
Share Player CardEmbed
Abbreviated $Amounts
2021-22
2022-23
2023-24
2024-25
2025-26
2026-27
2027-28
2028
Cap Hit $8,330,674$8.33M $8,205,714$8.21M $8,205,714$8.21M $8,205,714$8.21M $8,205,714$8.21M $8,205,714$8.21M $8,205,714$8.21M UFAage 28
AAV $8,330,674$8.33M $8,205,714$8.21M $8,205,714$8.21M $8,205,714$8.21M $8,205,714$8.21M $8,205,714$8.21M $8,205,714$8.21M
Base $4,000,000$4.00M $6,500,000$6.50M $10,500,000$10.50M $10,500,000$10.50M $10,500,000$10.50M $8,500,000$8.50M $7,000,000$7.00M
Performance Bonuses - - - - - - -
Signing Bonuses - - - - - - -
Total Salary $4,000,000$4.00M $6,500,000$6.50M $10,500,000$10.50M $10,500,000$10.50M $10,500,000$10.50M $8,500,000$8.50M $7,000,000$7.00M
Minors Salary
$4,000,000$4.00M
$6,500,000$6.50M
$10,500,000$10.50M
$10,500,000$10.50M
$10,500,000$10.50M
$8,500,000$8.50M
$7,000,000$7.00M
Clauses
NMC
NMC
NMC
UFA Year
Buy Out Buy Out Buy Out Buy Out
Notes
NMC in Yrs 5-7
Advertisement
Advertisement
Advertisement