NHL Buyout Calculator

Colton Parayko

#55
age30
posD
shotr
h6'6"
w229lbs
Birthdate
May 12, 1993
Player Profile

If Colton Parayko was bought out prior to the 2025-2026 season.

Total Cost

$28,750,000$28.75M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 32 years old at the buyout, giving him a 67% buyout multiplier.
$19,166,667$19.17M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,916,667$1.92M
 $19,166,667$19.17M / 10yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
25/26
29/30
34/35
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 5
Contract End 2029-30
Buyout Length 10
Buyout End 2034-35

Buyout Summary

Abbreviated $Amounts
2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35
Original Cap Hit
 $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M - - - - -
Base Salary
 ($8,000,000$8.00M) ($6,350,000$6.35M) ($4,800,000$4.80M) ($4,800,000$4.80M) ($4,800,000$4.80M) (-) (-) (-) (-) (-)
Total Salary ($8,000,000$8.00M) ($6,350,000$6.35M) ($4,800,000$4.80M) ($4,800,000$4.80M) ($4,800,000$4.80M) (-) (-) (-) (-) (-)
Signing Bonus - - - - - - - - - -
Annual Buyout Cost $1,916,667$1.92M $1,916,667$1.92M $1,916,667$1.92M $1,916,667$1.92M $1,916,667$1.92M $1,916,667$1.92M $1,916,667$1.92M $1,916,667$1.92M $1,916,667$1.92M $1,916,667$1.92M
Actual Cap Hit
$416,667$417K
$2,066,667$2.07M
$3,616,667$3.62M
$3,616,667$3.62M
$3,616,667$3.62M
$1,916,667$1.92M
$1,916,667$1.92M
$1,916,667$1.92M
$1,916,667$1.92M
$1,916,667$1.92M
Savings
100.0%
$6,083,333$6.08M
$4,433,333$4.43M
$2,883,333$2.88M
$2,883,333$2.88M
$2,883,333$2.88M
$-1,916,667$-1.92M
$-1,916,667$-1.92M
$-1,916,667$-1.92M
$-1,916,667$-1.92M
$-1,916,667$-1.92M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2030 Standard Contract
8yrs
value$52,000,000$52.00M
cap hit$6,500,000$6.50M
Abbreviated $Amounts
2022-23
2023-24
 Buy Out
2024-25
 Buy Out
2025-26
 Buy Out
2026-27
 Buy Out
2027-28
 Buy Out
2028-29
 Buy Out
2029-30
2030
Cap Hit $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M
UFA
37yrs
AAV $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M
Base $7,250,000$7.25M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $6,350,000$6.35M $4,800,000$4.80M $4,800,000$4.80M $4,800,000$4.80M
Performance Bonuses - - - - - - - -
Signing Bonuses - - - - - - - -
Total Salary $7,250,000$7.25M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $6,350,000$6.35M $4,800,000$4.80M $4,800,000$4.80M $4,800,000$4.80M
Minors Salary $7,250,000$7.25M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $6,350,000$6.35M $4,800,000$4.80M $4,800,000$4.80M $4,800,000$4.80M
Clauses
NTC
NTC
NTC
NTC
NTC
NTC
M-NTC
M-NTC
UFA Year
PuckPedia
May 10
PuckPedia
RT @NHLBruins: UPDATE: Brad Marchand (upper-body) is unlikely to return to tonight's game.
PuckPedia
May 10
PuckPedia
RT @RyanNPike: @PuckPedia is a fantastic resource for agent/agency info.
Advertisement
Advertisement
Advertisement