NHL Buyout Calculator

Dylan Demelo

#2
age31
posD
shotr
h6'1"
w194lbs
Birthdate
May 1, 1993
Player Profile

If Dylan Demelo was bought out prior to the 2025-2026 season.

Total Cost

$14,100,000$14.10M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 32 years old at the buyout, giving him a 67% buyout multiplier.
$9,400,000$9.40M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,566,667$1.57M
$9,400,000$9.40M / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
25/26
27/28
30/31
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2027-28
Buyout Length 6
Buyout End 2030-31

Buyout Summary

Abbreviated $Amounts
Dylan Demelo
2025-26 2026-27 2027-28 2028-29 2029-30 2030-31
Original Cap Hit
$4,900,000$4.90M $4,900,000$4.90M $4,900,000$4.90M - - -
Base Salary
($5,000,000$5.00M) ($5,000,000$5.00M) ($4,100,000$4.10M) (-) (-) (-)
Total Salary ($5,000,000$5.00M) ($5,000,000$5.00M) ($4,100,000$4.10M) (-) (-) (-)
Signing Bonus - - - - - -
Annual Buyout Cost $1,566,667$1.57M $1,566,667$1.57M $1,566,667$1.57M $1,566,667$1.57M $1,566,667$1.57M $1,566,667$1.57M
Jets logo.
Actual Cap Hit
$1,466,667$1.47M
$1,466,667$1.47M
$2,366,667$2.37M
$1,566,667$1.57M
$1,566,667$1.57M
$1,566,667$1.57M
Jets logo.
Savings
100.0%
$3,433,333$3.43M
$3,433,333$3.43M
$2,533,333$2.53M
$-1,566,667$-1.57M
$-1,566,667$-1.57M
$-1,566,667$-1.57M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2028 Standard Contract
4yrs
value$19,600,000$19.60M
cap hit$4,900,000$4.90M
Share Player CardEmbed
Abbreviated $Amounts
2024-25
2025-26
2026-27
2027-28
2028
Cap Hit $4,900,000$4.90M $4,900,000$4.90M $4,900,000$4.90M $4,900,000$4.90M UFAage 35
AAV $4,900,000$4.90M $4,900,000$4.90M $4,900,000$4.90M $4,900,000$4.90M
Base $5,500,000$5.50M $5,000,000$5.00M $5,000,000$5.00M $4,100,000$4.10M
Performance Bonuses - - - -
Signing Bonuses - - - -
Total Salary $5,500,000$5.50M $5,000,000$5.00M $5,000,000$5.00M $4,100,000$4.10M
Minors Salary
$5,500,000$5.50M
$5,000,000$5.00M
$5,000,000$5.00M
$4,100,000$4.10M
Clauses
M-NTC
M-NTC
M-NTC
M-NTC
UFA Year
Buy Out Buy Out Buy Out Buy Out
Notes
10 Team No Trade List
Advertisement
Advertisement
Advertisement