NHL Buyout Calculator

Jeremy Swayman

#1
age26
posG
shot
h6'3"
w194lbs
Birthdate
Nov 24, 1998
Player Profile

If Jeremy Swayman was bought out prior to the 2027-2028 season.

Buyout Summary

Abbreviated $Amounts
Jeremy Swayman
 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36 2036-37
Base Salary
 ($5,000,000$5.00M) ($5,500,000$5.50M) ($5,500,000$5.50M) ($5,000,000$5.00M) ($4,500,000$4.50M)
-
-
-
-
-
Total Salary ($8,000,000$8.00M) ($8,000,000$8.00M) ($8,000,000$8.00M) ($7,500,000$7.50M) ($7,000,000$7.00M)
-
-
-
-
-
Signing Bonus $3,000,000$3.00M $2,500,000$2.50M $2,500,000$2.50M $2,500,000$2.50M $2,500,000$2.50M
-
-
-
-
-
Annual Buyout Cost $1,700,000$1.70M $1,700,000$1.70M $1,700,000$1.70M $1,700,000$1.70M $1,700,000$1.70M $1,700,000$1.70M $1,700,000$1.70M $1,700,000$1.70M $1,700,000$1.70M $1,700,000$1.70M
Original Cap Hit
 $8,250,000$8.25M $8,250,000$8.25M $8,250,000$8.25M $8,250,000$8.25M $8,250,000$8.25M
-
-
-
-
-
Bruins logo.
Actual Cap Hit
$4,950,000$4.95M
$4,450,000$4.45M
$4,450,000$4.45M
$4,950,000$4.95M
$5,450,000$5.45M
$1,700,000$1.70M
$1,700,000$1.70M
$1,700,000$1.70M
$1,700,000$1.70M
$1,700,000$1.70M
Bruins logo.
Savings
100.0%
$3,300,000$3.30M
$3,800,000$3.80M
$3,800,000$3.80M
$3,300,000$3.30M
$2,800,000$2.80M
$-1,700,000$-1.70M
$-1,700,000$-1.70M
$-1,700,000$-1.70M
$-1,700,000$-1.70M
$-1,700,000$-1.70M

Total Cost

$25,500,000$25.50M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 28 years old at the buyout, giving him a 67% buyout multiplier.
$17,000,000$17.00M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,700,000$1.70M
 $17,000,000$17.00M / 10yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
27/28
31/32
36/37
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 5
Contract End 2031-32
Buyout Length 10
Buyout End 2036-37
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2032 Standard Contract
8yrs
value$66,000,000$66.00M
cap hit$8,250,000$8.25M
Share Player CardEmbed
Abbreviated $Amounts
2024-25
2025-26
2026-27
2027-28
2028-29
2029-30
2030-31
2031-32
2032
Cap Hit $8,250,000$8.25M $8,250,000$8.25M $8,250,000$8.25M $8,250,000$8.25M $8,250,000$8.25M $8,250,000$8.25M $8,250,000$8.25M $8,250,000$8.25M UFAage 33
AAV $8,250,000$8.25M $8,250,000$8.25M $8,250,000$8.25M $8,250,000$8.25M $8,250,000$8.25M $8,250,000$8.25M $8,250,000$8.25M $8,250,000$8.25M
Base $6,000,000$6.00M $6,000,000$6.00M $5,500,000$5.50M $5,000,000$5.00M $5,500,000$5.50M $5,500,000$5.50M $5,000,000$5.00M $4,500,000$4.50M
Performance Bonuses - - - - - - - -
Signing Bonuses $4,000,000$4.00M $4,000,000$4.00M $2,000,000$2.00M $3,000,000$3.00M $2,500,000$2.50M $2,500,000$2.50M $2,500,000$2.50M $2,500,000$2.50M
Total Salary $10,000,000$10.00M $10,000,000$10.00M $7,500,000$7.50M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $7,500,000$7.50M $7,000,000$7.00M
Minors Salary
$10,000,000$10.00M
$10,000,000$10.00M
$7,500,000$7.50M
$8,000,000$8.00M
$8,000,000$8.00M
$8,000,000$8.00M
$7,500,000$7.50M
$7,000,000$7.00M
Clauses
NMC
NMC
NMC
NMC M-NTC
M-NTC
M-NTC
UFA Year
Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out
Notes
No Move becomes 10 Team Approved Trade List on June 1, 2030. On June 1, 2031, it becomes 10 team No Trade List.

The Latest From PuckPedia

Advertisement
Advertisement
Advertisement