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 2026-2027 season.

Total Cost

$9,100,000$9.10M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 33 years old at the buyout, giving him a 67% buyout multiplier.
$6,066,667$6.07M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,516,667$1.52M
$6,066,667$6.07M / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
26/27
27/28
29/30
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2027-28
Buyout Length 4
Buyout End 2029-30

Buyout Summary

Abbreviated $Amounts
Dylan Demelo
2026-27 2027-28 2028-29 2029-30
Original Cap Hit
$4,900,000$4.90M $4,900,000$4.90M - -
Base Salary
($5,000,000$5.00M) ($4,100,000$4.10M) (-) (-)
Total Salary ($5,000,000$5.00M) ($4,100,000$4.10M) (-) (-)
Signing Bonus - - - -
Annual Buyout Cost $1,516,667$1.52M $1,516,667$1.52M $1,516,667$1.52M $1,516,667$1.52M
Jets logo.
Actual Cap Hit
$1,416,667$1.42M
$2,316,667$2.32M
$1,516,667$1.52M
$1,516,667$1.52M
Jets logo.
Savings
100.0%
$3,483,333$3.48M
$2,583,333$2.58M
$-1,516,667$-1.52M
$-1,516,667$-1.52M
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