NHL Buyout Calculator

Brandon Carlo

#25
age28
posD
shotr
h6'5"
w216lbs
Birthdate
Nov 26, 1996
Player Profile

If Brandon Carlo was bought out prior to the 2025-2026 season.

Total Cost

$7,450,000$7.45M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 28 years old at the buyout, giving him a 67% buyout multiplier.
$4,966,667$4.97M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,241,667$1.24M
 $4,966,667$4.97M / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost

Retained Salary

This contract has retained salary from a previous trade. The buyout costs, and savings are split between the teams as shown below.
4yrs
-$
-$
-$
-$
$
$
25/26
26/27
28/29
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2026-27
Buyout Length 4
Buyout End 2028-29

Buyout Summary

Abbreviated $Amounts
Brandon Carlo
 2025-26 2026-27 2027-28 2028-29
Original Cap Hit
 $4,100,000$4.10M $4,100,000$4.10M - -
Base Salary
 ($4,200,000$4.20M) ($3,250,000$3.25M) (-) (-)
Total Salary ($4,200,000$4.20M) ($3,250,000$3.25M) (-) (-)
Signing Bonus - - - -
Annual Buyout Cost $1,241,667$1.24M $1,241,667$1.24M $1,241,667$1.24M $1,241,667$1.24M
Maple Leafs logo.
Actual Cap Hit
$970,417$970K
$1,777,917$1.78M
$1,055,417$1.06M
$1,055,417$1.06M
Maple Leafs logo.
Savings
85.0%
$2,514,583$2.51M
$1,707,083$1.71M
$-1,055,417$-1.06M
$-1,055,417$-1.06M
Bruins logo.
Actual Cap Hit
$171,250$171K
$313,750$314K
$186,250$186K
$186,250$186K
Bruins logo.
Savings 15.0%
$443,750$444K
$301,250$301K
$-186,250$-186K
$-186,250$-186K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2021-2027 Standard Contract
6yrs
value$24,600,000$24.60M
cap hit$4,100,000$4.10M
Share Player CardEmbed
Abbreviated $Amounts
2021-22
2022-23
2023-24
2024-25
2025-26
2026-27
2027
Cap Hit $4,100,000$4.10M $4,100,000$4.10M $4,100,000$4.10M $4,100,000$4.10M $4,100,000$4.10M $4,100,000$4.10M UFAage 30
AAV $4,100,000$4.10M $4,100,000$4.10M $4,100,000$4.10M $4,100,000$4.10M $4,100,000$4.10M $4,100,000$4.10M
Base $2,500,000$2.50M $3,500,000$3.50M $4,700,000$4.70M $5,450,000$5.45M $4,200,000$4.20M $3,250,000$3.25M
Performance Bonuses - - - - - -
Signing Bonuses - - $1,000,000$1.00M - - -
Total Salary $2,500,000$2.50M $3,500,000$3.50M $5,700,000$5.70M $5,450,000$5.45M $4,200,000$4.20M $3,250,000$3.25M
Minors Salary
$2,500,000$2.50M
$3,500,000$3.50M
$5,700,000$5.70M
$5,450,000$5.45M
$4,200,000$4.20M
$3,250,000$3.25M
Clauses
M-NTC
M-NTC
M-NTC
UFA Year
Buy Out Buy Out Buy Out
Notes
2024 - 2025 10 Team NTC, 2025 - 2026 8 Team NTC, 2026 - 2027 3 Team NTC
* Retained Salary Mar 7, 2025

15.00% of contract was retained by the Boston Bruins in a trade to the Toronto Maple Leafs

Trade Details
Advertisement
Advertisement
Advertisement