NHL Buyout Calculator

Colin White

#16
age28
posC
shotr
h6'1"
w194lbs
Birthdate
Jan 30, 1997
Player Profile

If Colin White was bought out prior to the 2022-2023 season.

Total Cost

$15,750,000$15.75M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 25 years old at the buyout, giving him a 33% buyout multiplier.
$5,250,000$5.25M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$875,000$875K
 $5,250,000$5.25M / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
22/23
24/25
27/28
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2024-25
Buyout Length 6
Buyout End 2027-28

Buyout Summary

Abbreviated $Amounts
Colin White
 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28
Original Cap Hit
 $4,750,000$4.75M $4,750,000$4.75M $4,750,000$4.75M
-
-
-
Base Salary
 ($4,750,000$4.75M) ($4,750,000$4.75M) ($6,250,000$6.25M) (
-
)		 (
-
)		 (
-
)
Total Salary ($4,750,000$4.75M) ($4,750,000$4.75M) ($6,250,000$6.25M) (
-
)		 (
-
)		 (
-
)
Signing Bonus
-
-
-
-
-
-
Annual Buyout Cost $875,000$875K $875,000$875K $875,000$875K $875,000$875K $875,000$875K $875,000$875K
Senators logo.
Actual Cap Hit
$875,000$875K
$875,000$875K
$-625,000$-625K
$875,000$875K
$875,000$875K
$875,000$875K
Senators logo.
Savings
100.0%
$3,875,000$3.88M
$3,875,000$3.88M
$5,375,000$5.38M
$-875,000$-875K
$-875,000$-875K
$-875,000$-875K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2025 Standard Contract
1yr
value$850,000$850K
cap hit$850,000$850K
Share Player CardEmbed
Abbreviated $Amounts
2024-25
2025
Cap Hit $850,000$850K UFAage 28
AAV $850,000$850K
Base $850,000$850K
Performance Bonuses -
Signing Bonuses -
Total Salary $850,000$850K
Minors Salary
$500,000$500K
Clauses
UFA Year
Buy Out
Advertisement
Advertisement
Advertisement