NHL Buyout Calculator

J.T. Compher

#37
age30
posC
shotr
h6'0"
w190lbs
Birthdate
Apr 8, 1995
Player Profile

If J.T. Compher was bought out prior to the 2025-2026 season.

Total Cost

$14,500,000$14.50M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 30 years old at the buyout, giving him a 67% buyout multiplier.
$9,666,667$9.67M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,611,111$1.61M
 $9,666,667$9.67M / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
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
J.T. Compher
 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31
Original Cap Hit
 $5,100,000$5.10M $5,100,000$5.10M $5,100,000$5.10M
-
-
-
Base Salary
 ($5,100,000$5.10M) ($4,700,000$4.70M) ($4,700,000$4.70M) (
-
)		 (
-
)		 (
-
)
Total Salary ($5,100,000$5.10M) ($4,700,000$4.70M) ($4,700,000$4.70M) (
-
)		 (
-
)		 (
-
)
Signing Bonus
-
-
-
-
-
-
Annual Buyout Cost $1,611,111$1.61M $1,611,111$1.61M $1,611,111$1.61M $1,611,111$1.61M $1,611,111$1.61M $1,611,111$1.61M
Red Wings logo.
Actual Cap Hit
$1,611,111$1.61M
$2,011,111$2.01M
$2,011,111$2.01M
$1,611,111$1.61M
$1,611,111$1.61M
$1,611,111$1.61M
Red Wings logo.
Savings
100.0%
$3,488,889$3.49M
$3,088,889$3.09M
$3,088,889$3.09M
$-1,611,111$-1.61M
$-1,611,111$-1.61M
$-1,611,111$-1.61M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2028 Standard Contract
5yrs
value$25,500,000$25.50M
cap hit$5,100,000$5.10M
Share Player CardEmbed
Abbreviated $Amounts
2023-24
2024-25
2025-26
2026-27
2027-28
2028
Cap Hit $5,100,000$5.10M $5,100,000$5.10M $5,100,000$5.10M $5,100,000$5.10M $5,100,000$5.10M UFAage 33
AAV $5,100,000$5.10M $5,100,000$5.10M $5,100,000$5.10M $5,100,000$5.10M $5,100,000$5.10M
Base $5,500,000$5.50M $5,500,000$5.50M $5,100,000$5.10M $4,700,000$4.70M $4,700,000$4.70M
Performance Bonuses - - - - -
Signing Bonuses - - - - -
Total Salary $5,500,000$5.50M $5,500,000$5.50M $5,100,000$5.10M $4,700,000$4.70M $4,700,000$4.70M
Minors Salary
$5,500,000$5.50M
$5,500,000$5.50M
$5,100,000$5.10M
$4,700,000$4.70M
$4,700,000$4.70M
Clauses
M-NTC
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