Contract Buyout Calculator - Morgan Rielly, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2022-23 | 28 | NMC | $7,500,000 | $7,500,000 | - | $4,000,000 | $4,000,000 | $8,000,000 | $8,000,000 | |
| 2023-24 | 29 | NMC | $7,500,000 | $7,500,000 | - | $5,000,000 | $5,000,000 | $10,000,000 | $10,000,000 | |
| 2024-25 | 30 | NMC | $7,500,000 | $7,500,000 | - | - | $10,000,000 | $10,000,000 | $10,000,000 | |
| 2025-26 | 31 | NMC | $7,500,000 | $7,500,000 | - | - | $8,000,000 | $8,000,000 | $8,000,000 | |
| 2026-27 | 32 | NMC | $7,500,000 | $7,500,000 | - | - | $6,000,000 | $6,000,000 | $6,000,000 | |
| 2027-28 | 33 | NMC | $7,500,000 | $7,500,000 | - | - | $6,000,000 | $6,000,000 | $6,000,000 | |
| 2028-29 | 34 | NMC M-NTC | $7,500,000 | $7,500,000 | - | - | $6,000,000 | $6,000,000 | $6,000,000 | |
| 2029-30 | 35 | NMC M-NTC | $7,500,000 | $7,500,000 | - | - | $6,000,000 | $6,000,000 | $6,000,000 | |
| Total | - | $9,000,000 | $51,000,000 | $60,000,000 | $60,000,000 |
Signed:
Team: Toronto Maple Leafs
GM: -
Exp. Status:
Cap %:
Clause: For the 2028-29 season player submits a 10 team no trade list.
Buyout Impact on Toronto Maple Leafs (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $8,000,000 | $2,133,333 | $5,866,667 | $7,500,000 | $1,633,333 | $5,866,667 |
| 2026-27 | $6,000,000 | $2,133,333 | $3,866,667 | $7,500,000 | $3,633,333 | $3,866,667 |
| 2027-28 | $6,000,000 | $2,133,333 | $3,866,667 | $7,500,000 | $3,633,333 | $3,866,667 |
| 2028-29 | $6,000,000 | $2,133,333 | $3,866,667 | $7,500,000 | $3,633,333 | $3,866,667 |
| 2029-30 | $6,000,000 | $2,133,333 | $3,866,667 | $7,500,000 | $3,633,333 | $3,866,667 |
| 2030-31 | $0 | $2,133,333 | $-2,133,333 | $0 | $2,133,333 | $-2,133,333 |
| 2031-32 | $0 | $2,133,333 | $-2,133,333 | $0 | $2,133,333 | $-2,133,333 |
| 2032-33 | $0 | $2,133,333 | $-2,133,333 | $0 | $2,133,333 | $-2,133,333 |
| 2033-34 | $0 | $2,133,333 | $-2,133,333 | $0 | $2,133,333 | $-2,133,333 |
| 2034-35 | $0 | $2,133,333 | $-2,133,333 | $0 | $2,133,333 | $-2,133,333 |