NHL Buyout Calculator

Thomas Harley

#55
age23
posD
shotl
h6'3"
w205lbs
Birthdate
Aug 19, 2001
Player Profile

If Thomas Harley was bought out prior to the 2025-2026 season.

Total Cost

$4,500,000$4.50M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 23 years old at the buyout, giving him a 33% buyout multiplier.
$1,500,000$1.50M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$750,000$750K
$1,500,000$1.50M / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
25/26
26/27
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2025-26
Buyout Length 2
Buyout End 2026-27

Buyout Summary

Abbreviated $Amounts
Thomas Harley
2025-26 2026-27
Original Cap Hit
$4,000,000$4.00M -
Base Salary
($4,500,000$4.50M) (-)
Total Salary ($4,500,000$4.50M) (-)
Signing Bonus - -
Annual Buyout Cost $750,000$750K $750,000$750K
Stars logo.
Actual Cap Hit
$250,000$250K
$750,000$750K
Stars logo.
Savings
100.0%
$3,750,000$3.75M
$-750,000$-750K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2026 Standard Contract
2yrs
value$8,000,000$8.00M
cap hit$4,000,000$4.00M
Share Player CardEmbed
Abbreviated $Amounts
2024-25
2025-26
2026
Cap Hit $4,000,000$4.00M $4,000,000$4.00M RFAage 24
AAV $4,000,000$4.00M $4,000,000$4.00M
Base $3,500,000$3.50M $4,500,000$4.50M
Performance Bonuses - -
Signing Bonuses - -
Total Salary $3,500,000$3.50M $4,500,000$4.50M
Minors Salary
$3,500,000$3.50M
$4,500,000$4.50M
Clauses
UFA Year
Buy Out Buy Out
Advertisement
Advertisement
Advertisement