NHL Buyout Calculator

Travis Konecny

#11
age28
posRW
shotr
h5'10"
w192lbs
Birthdate
Mar 11, 1997
Player Profile

If Travis Konecny was bought out prior to the 2025-2026 season.

Buyout Summary

Abbreviated $Amounts
Travis Konecny
2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36 2036-37 2037-38 2038-39 2039-40 2040-41
Base Salary
($2,000,000$2.00M) ($5,250,000$5.25M) ($3,500,000$3.50M) ($4,600,000$4.60M) ($4,350,000$4.35M) ($2,100,000$2.10M) ($6,600,000$6.60M) ($6,600,000$6.60M)
-
-
-
-
-
-
-
-
Total Salary ($11,000,000$11.00M) ($8,250,000$8.25M) ($11,000,000$11.00M) ($10,600,000$10.60M) ($9,350,000$9.35M) ($6,600,000$6.60M) ($6,600,000$6.60M) ($6,600,000$6.60M)
-
-
-
-
-
-
-
-
Signing Bonus $9,000,000$9.00M $3,000,000$3.00M $7,500,000$7.50M $6,000,000$6.00M $5,000,000$5.00M $4,500,000$4.50M
-
-
-
-
-
-
-
-
-
-
Annual Buyout Cost $1,458,333$1.46M $1,458,333$1.46M $1,458,333$1.46M $1,458,333$1.46M $1,458,333$1.46M $1,458,333$1.46M $1,458,333$1.46M $1,458,333$1.46M $1,458,333$1.46M $1,458,333$1.46M $1,458,333$1.46M $1,458,333$1.46M $1,458,333$1.46M $1,458,333$1.46M $1,458,333$1.46M $1,458,333$1.46M
Original Cap Hit
$8,750,000$8.75M $8,750,000$8.75M $8,750,000$8.75M $8,750,000$8.75M $8,750,000$8.75M $8,750,000$8.75M $8,750,000$8.75M $8,750,000$8.75M
-
-
-
-
-
-
-
-
Flyers logo.
Actual Cap Hit
$8,208,333$8.21M
$4,958,333$4.96M
$6,708,333$6.71M
$5,608,333$5.61M
$5,858,333$5.86M
$8,108,333$8.11M
$3,608,333$3.61M
$3,608,333$3.61M
$1,458,333$1.46M
$1,458,333$1.46M
$1,458,333$1.46M
$1,458,333$1.46M
$1,458,333$1.46M
$1,458,333$1.46M
$1,458,333$1.46M
$1,458,333$1.46M
Flyers logo.
Savings
100.0%
$541,667$542K
$3,791,667$3.79M
$2,041,667$2.04M
$3,141,667$3.14M
$2,891,667$2.89M
$641,667$642K
$5,141,667$5.14M
$5,141,667$5.14M
$-1,458,333$-1.46M
$-1,458,333$-1.46M
$-1,458,333$-1.46M
$-1,458,333$-1.46M
$-1,458,333$-1.46M
$-1,458,333$-1.46M
$-1,458,333$-1.46M
$-1,458,333$-1.46M

Total Cost

$35,000,000$35.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 28 years old at the buyout, giving him a 67% buyout multiplier.
$23,333,333$23.33M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,458,333$1.46M
$23,333,333$23.33M / 16yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
16yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
$
$
25/26
32/33
40/41
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 8
Contract End 2032-33
Buyout Length 16
Buyout End 2040-41
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

8yrs
value$70,000,000$70.00M
cap hit$8,750,000$8.75M
Share Player CardEmbed
Abbreviated $Amounts
2025-26
2026-27
2027-28
2028-29
2029-30
2030-31
2031-32
2032-33
2033
Cap Hit $8,750,000$8.75M $8,750,000$8.75M $8,750,000$8.75M $8,750,000$8.75M $8,750,000$8.75M $8,750,000$8.75M $8,750,000$8.75M $8,750,000$8.75M UFAage 36
AAV $8,750,000$8.75M $8,750,000$8.75M $8,750,000$8.75M $8,750,000$8.75M $8,750,000$8.75M $8,750,000$8.75M $8,750,000$8.75M $8,750,000$8.75M
Base $2,000,000$2.00M $5,250,000$5.25M $3,500,000$3.50M $4,600,000$4.60M $4,350,000$4.35M $2,100,000$2.10M $6,600,000$6.60M $6,600,000$6.60M
Performance Bonuses - - - - - - - -
Signing Bonuses $9,000,000$9.00M $3,000,000$3.00M $7,500,000$7.50M $6,000,000$6.00M $5,000,000$5.00M $4,500,000$4.50M - -
Total Salary $11,000,000$11.00M $8,250,000$8.25M $11,000,000$11.00M $10,600,000$10.60M $9,350,000$9.35M $6,600,000$6.60M $6,600,000$6.60M $6,600,000$6.60M
Minors Salary
$11,000,000$11.00M
$8,250,000$8.25M
$11,000,000$11.00M
$10,600,000$10.60M
$9,350,000$9.35M
$6,600,000$6.60M
$6,600,000$6.60M
$6,600,000$6.60M
Clauses
NMC
NMC
NMC
NMC
NMC
NMC
M-NTC
M-NTC
UFA Year
Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out
Notes
Years 7 & 8: 14 Team No Trade List

The Latest From PuckPedia

Advertisement
Advertisement