NHL Buyout Calculator

Shea Theodore

age28
posD
shotl
h6'2"
w196lbs
Birthdate
Aug 3, 1995
Player Profile

If Shea Theodore was bought out prior to the 2024-2025 season.

Total Cost

$5,200,000$5.20M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 28 years old at the buyout, giving him a 67% buyout multiplier.
$3,466,667$3.47M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,733,333$1.73M
$3,466,667$3.47M / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
24/25
25/26
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2024-25
Buyout Length 2
Buyout End 2025-26

Buyout Summary

Abbreviated $Amounts
Shea Theodore
2024-25 2025-26
Original Cap Hit
$5,200,000$5.20M -
Base Salary
($5,200,000$5.20M) (-)
Total Salary ($5,200,000$5.20M) (-)
Signing Bonus - -
Annual Buyout Cost $1,733,333$1.73M $1,733,333$1.73M
Actual Cap Hit
$1,733,333$1.73M
$1,733,333$1.73M
Savings
100.0%
$3,466,667$3.47M
$-1,733,333$-1.73M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2018-2025 Standard Contract
7yrs
value$36,400,000$36.40M
cap hit$5,200,000$5.20M
Abbreviated $Amounts
2018-19
2019-20
2020-21
2021-22
2022-23
2023-24
Buy Out
2024-25
2025
Cap Hit $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M UFAage 29
AAV $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M
Base $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M
Performance Bonuses - - - - - - -
Signing Bonuses - - - - - - -
Total Salary $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M
Minors Salary $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M $5,200,000$5.20M
Clauses
-
-
-
-
-
M-NTC
M-NTC
UFA Year

Advertisement
Advertisement
Advertisement