Buyout Calculator: Thatcher Demko

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

Player Details

 

Position: Goaltender

Age of Buyout Date: 27

At age 27 player's buyout will be 2/3 of the remaining salary due ($20,500,000). This will result in a total buyout of $13,666,667 with a base salary of $1,708,333 over each of the next 8 years.

Current Contract Breakdown

 

Year   Base Salary (Cash) Signing Bonus Incentive Cap Hit 2021-22 $2,500,000 $5,000,000 2022-23 $3,500,000 $5,000,000 2023-24 $6,000,000 $5,000,000 2024-25 $6,000,000 $5,000,000 2025-26 $5,000,000 $5,000,000

Buyout Breakdown

 

Year   Base Salary (Cash) Buyout Savings Buyout Cap Hit 2022-23 $1,708,333 $1,791,667 $3,208,333 2023-24 $1,708,333 $4,291,667 $708,333 2024-25 $1,708,333 $4,291,667 $708,333 2025-26 $1,708,333 $3,291,667 $1,708,333 2026-27 $1,708,333 -$1,708,333 $1,708,333 2027-28 $1,708,333 -$1,708,333 $1,708,333 2028-29 $1,708,333 -$1,708,333 $1,708,333 2029-30 $1,708,333 -$1,708,333 $1,708,333 $13,666,667