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 2027-2028 season.

Buyout Summary

Abbreviated $Amounts
J.T. Compher
2027-28 2028-29
Base Salary
($4,700,000$4.70M)
-
Total Salary ($4,700,000$4.70M)
-
Signing Bonus
-
-
Annual Buyout Cost $1,566,667$1.57M $1,566,667$1.57M
Original Cap Hit
$5,100,000$5.10M
-
Red Wings logo.
Actual Cap Hit
$1,966,667$1.97M
$1,566,667$1.57M
Red Wings logo.
Savings
100.0%
$3,133,333$3.13M
$-1,566,667$-1.57M

Total Cost

$4,700,000$4.70M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 32 years old at the buyout, giving him a 67% buyout multiplier.
$3,133,333$3.13M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,566,667$1.57M
$3,133,333$3.13M / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
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

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

The Latest From PuckPedia

Advertisement
Advertisement