TheStanleyCap.com is made possible by displaying online advertisements to our visitors.
Please consider supporting us by disabling your ad blocker. I promise to make the ads as minimally intrusive as possible.
Please consider supporting us by disabling your ad blocker. I promise to make the ads as minimally intrusive as possible.
Contract Buyout Calculator - Jake McCabe, 2028
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2025-26 | 31 | NTC | $4,513,102 | $4,700,000 | - | $5,225,000 | $775,000 | $6,000,000 | $6,000,000 | |
| 2026-27 | 32 | NTC | $4,513,102 | $4,700,000 | - | $4,500,000 | $1,000,000 | $5,500,000 | $5,500,000 | |
| 2027-28 | 33 | M-NTC | $4,513,102 | $4,700,000 | - | $3,800,000 | $1,000,000 | $4,800,000 | $4,800,000 | |
| 2028-29 | 34 | M-NTC | $4,513,102 | $4,700,000 | - | $1,000,000 | $2,600,000 | $3,600,000 | $3,600,000 | |
| 2029-30 | 35 | M-NTC | $4,513,102 | $4,700,000 | - | - | $3,600,000 | $3,600,000 | $3,600,000 | |
| Total | - | $14,525,000 | $8,975,000 | $23,500,000 | $23,500,000 |
Signed:
Team: Toronto Maple Leafs
GM: -
Exp. Status:
Cap %:
Clause: Player can submit a 16 team no trade list for 2027-28, 2028-29 and 2029-30.
Note: $3,000,000 of year 2 signing bonus and $2,500,000 of year 3 signing bonus is deferred until July 1, 2031. The net present value of this deferred salary bonuses are $2,430,586 in 2026-27 and $2,134,923 in 2027-28. The net present value is used in the cap hit calculations resulting in the lower cap hit compared to the AAV.
Buyout Impact on Toronto Maple Leafs (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2028-29 | $3,600,000 | $2,033,333 | $1,566,667 | $4,513,102 | $2,946,435 | $1,566,667 |
| 2029-30 | $3,600,000 | $1,033,333 | $2,566,667 | $4,513,102 | $1,946,435 | $2,566,667 |
| 2030-31 | $0 | $1,033,333 | $-1,033,333 | $0 | $1,033,333 | $-1,033,333 |
| 2031-32 | $0 | $1,033,333 | $-1,033,333 | $0 | $1,033,333 | $-1,033,333 |