NHL Buyout Calculator

Ondrej Palat

#18
age33
posLW
shotl
h6'0"
w194lbs
Birthdate
Mar 28, 1991
Player Profile

If Ondrej Palat was bought out prior to the 2024-2025 season.

Total Cost

$10,670,000$10.67M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 33 years old at the buyout, giving him a 67% buyout multiplier.
$7,113,333$7.11M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,185,556$1.19M
$7,113,333$7.11M / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
24/25
26/27
29/30
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2026-27
Buyout Length 6
Buyout End 2029-30

Buyout Summary

Abbreviated $Amounts
Ondrej Palat
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30
Original Cap Hit
$6,000,000$6.00M $6,000,000$6.00M $6,000,000$6.00M - - -
Base Salary
($1,770,000$1.77M) ($3,950,000$3.95M) ($4,950,000$4.95M) (-) (-) (-)
Total Salary ($4,950,000$4.95M) ($4,950,000$4.95M) ($4,950,000$4.95M) (-) (-) (-)
Signing Bonus $3,180,000$3.18M $1,000,000$1.00M - - - -
Annual Buyout Cost $1,185,556$1.19M $1,185,556$1.19M $1,185,556$1.19M $1,185,556$1.19M $1,185,556$1.19M $1,185,556$1.19M
Actual Cap Hit
$5,415,556$5.42M
$3,235,556$3.24M
$2,235,556$2.24M
$1,185,556$1.19M
$1,185,556$1.19M
$1,185,556$1.19M
Savings
100.0%
$584,444$584K
$2,764,444$2.76M
$3,764,444$3.76M
$-1,185,556$-1.19M
$-1,185,556$-1.19M
$-1,185,556$-1.19M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2027 Standard Contract
5yrs
value$30,000,000$30.00M
cap hit$6,000,000$6.00M
Abbreviated $Amounts
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
Buy Out
2026-27
2027
Cap Hit $6,000,000$6.00M $6,000,000$6.00M $6,000,000$6.00M $6,000,000$6.00M $6,000,000$6.00M UFAage 36
AAV $6,000,000$6.00M $6,000,000$6.00M $6,000,000$6.00M $6,000,000$6.00M $6,000,000$6.00M
Base $750,000$750K $3,580,000$3.58M $1,770,000$1.77M $3,950,000$3.95M $4,950,000$4.95M
Performance Bonuses - - - - -
Signing Bonuses $7,500,000$7.50M $3,320,000$3.32M $3,180,000$3.18M $1,000,000$1.00M -
Total Salary $8,250,000$8.25M $6,900,000$6.90M $4,950,000$4.95M $4,950,000$4.95M $4,950,000$4.95M
Minors Salary $8,250,000$8.25M $6,900,000$6.90M $4,950,000$4.95M $4,950,000$4.95M $4,950,000$4.95M
Clauses
NMC
NMC
NMC
NMC
NMC
UFA Year

Advertisement
Advertisement
Advertisement