Buyout Calculator: Nicolas Roy

Select a player and the date you wish to buyout the player on.

Player Details

 

Position: Center

Age of Buyout Date: 22

At age 22 player's buyout will be 1/3 of the remaining salary due ($11,500,000). This will result in a total buyout of $3,833,333 with a base salary of $479,167 over each of the next 8 years.

Current Contract Breakdown

 

Year   Base Salary (Cash) Signing Bonus Incentive Cap Hit 2022-23 $3,500,000 $3,000,000 2023-24 $3,500,000 $3,000,000 2024-25 $3,000,000 $3,000,000 2025-26 $2,500,000 $3,000,000 2026-27 $2,500,000 $3,000,000

Buyout Breakdown

 

Year   Base Salary (Cash) Buyout Savings Buyout Cap Hit 2023-24 $479,167 $3,020,833 $-20,833 2024-25 $479,167 $2,520,833 $479,167 2025-26 $479,167 $2,020,833 $979,167 2026-27 $479,167 $2,020,833 $979,167 2027-28 $479,167 -$479,167 $479,167 2028-29 $479,167 -$479,167 $479,167 2029-30 $479,167 -$479,167 $479,167 2030-31 $479,167 -$479,167 $479,167 $3,833,333