NHL Buyout Calculator

Dylan Demelo

#2
age32
posD
shotr
h6'1"
w194lbs
Birthdate
May 1, 1993
Player Profile

If Dylan Demelo was bought out prior to the 2027-2028 season.

Buyout Summary

Abbreviated $Amounts
Dylan Demelo
2027-28 2028-29
Base Salary
($4,100,000$4.10M)
-
Total Salary ($4,100,000$4.10M)
-
Signing Bonus
-
-
Annual Buyout Cost $1,366,667$1.37M $1,366,667$1.37M
Original Cap Hit
$4,900,000$4.90M
-
Jets logo.
Actual Cap Hit
$2,166,667$2.17M
$1,366,667$1.37M
Jets logo.
Savings
100.0%
$2,733,333$2.73M
$-1,366,667$-1.37M

Total Cost

$4,100,000$4.10M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 34 years old at the buyout, giving him a 67% buyout multiplier.
$2,733,333$2.73M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,366,667$1.37M
$2,733,333$2.73M / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
27/28
28/29
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2027-28
Buyout Length 2
Buyout End 2028-29
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