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 2026-2027 season.

Total Cost

$3,250,000$3.25M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 29 years old at the buyout, giving him a 67% buyout multiplier.
$2,166,667$2.17M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,083,333$1.08M
 $2,166,667$2.17M / 2yrs
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.
2yrs
-$
-$
$
26/27
27/28
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2026-27
Buyout Length 2
Buyout End 2027-28

Buyout Summary

Abbreviated $Amounts
Brandon Carlo
 2026-27 2027-28
Original Cap Hit
 $4,100,000$4.10M -
Base Salary
 ($3,250,000$3.25M) (-)
Total Salary ($3,250,000$3.25M) (-)
Signing Bonus - -
Annual Buyout Cost $1,083,333$1.08M $1,083,333$1.08M
Maple Leafs logo.
Actual Cap Hit
$1,643,333$1.64M
$920,833$921K
Maple Leafs logo.
Savings
85.0%
$1,841,667$1.84M
$-920,833$-921K
Bruins logo.
Actual Cap Hit
$290,000$290K
$162,500$163K
Bruins logo.
Savings 15.0%
$325,000$325K
$-162,500$-163K
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