Use the PuckPedia Buyout Calculator to see the cash and salary cap impact of a buyout. If you are wondering more about how NHL contract buyouts work, visit our Capology section, or Ask The Capologist.
NHL Buyout Calculator
If Artemi Panarin was bought out prior to the 2024-2025 season.
Total Cost
$2,000,000$2.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 32 years old at the buyout, giving him a 67% buyout multiplier.
$1,333,333$1.33M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$333,333$333K
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
24/25
25/26
27/28
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
2
Contract End
2025-26
Buyout Length
4
Buyout End
2027-28
Buyout Summary
Abbreviated $Amounts
| 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
|---|---|---|---|---|
|
Original Cap Hit
|
$11,642,857$11.64M | $11,642,857$11.64M | - | - |
|
Base Salary
|
($1,000,000$1.00M) | ($1,000,000$1.00M) | (-) | (-) |
| Total Salary | ($10,000,000$10.00M) | ($8,000,000$8.00M) | (-) | (-) |
| Signing Bonus | $9,000,000$9.00M | $7,000,000$7.00M | - | - |
| Annual Buyout Cost | $333,333$333K | $333,333$333K | $333,333$333K | $333,333$333K |
 Actual Cap Hit |
$10,976,190$10.98M |
$10,976,190$10.98M |
$333,333$333K |
$333,333$333K |
Savings 100.0% |
$666,667$667K |
$666,667$667K |
$-333,333$-333K |
$-333,333$-333K |
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
2019-2026
Standard Contract
7yrs
value$81,499,999$81.50M
cap hit$11,642,857$11.64M
expires
2026
UFA
34yrs
Abbreviated $Amounts
|
2019-20
|
2020-21
|
2021-22
|
2022-23
|
2023-24
|
Buy Out 2024-25
|
Buy Out 2025-26
|
2026 |
|
|---|---|---|---|---|---|---|---|---|
| Cap Hit | $11,642,857$11.64M | $11,642,857$11.64M | $11,642,857$11.64M | $11,642,857$11.64M | $11,642,857$11.64M | $11,642,857$11.64M | $11,642,857$11.64M | UFA 34yrs |
| AAV | $11,642,857$11.64M | $11,642,857$11.64M | $11,642,857$11.64M | $11,642,857$11.64M | $11,642,857$11.64M | $11,642,857$11.64M | $11,642,857$11.64M | |
| Base | $1,000,000$1.00M | $1,000,000$1.00M | $1,000,000$1.00M | $1,000,000$1.00M | $1,000,000$1.00M | $1,000,000$1.00M | $1,000,000$1.00M | |
| Performance Bonuses | - | - | - | - | - | - | - | |
| Signing Bonuses | $13,000,000$13.00M | $12,000,000$12.00M | $12,000,000$12.00M | $11,500,000$11.50M | $10,000,000$10.00M | $9,000,000$9.00M | $7,000,000$7.00M | |
| Total Salary | $14,000,000$14.00M | $13,000,000$13.00M | $13,000,000$13.00M | $12,500,000$12.50M | $11,000,000$11.00M | $10,000,000$10.00M | $8,000,000$8.00M | |
| Minors Salary | $14,000,000$14.00M | $13,000,000$13.00M | $13,000,000$13.00M | $12,500,000$12.50M | $11,000,000$11.00M | $10,000,000$10.00M | $8,000,000$8.00M | |
| Clauses |
NMC
|
NMC
|
NMC
|
NMC
|
NMC
|
NMC
|
NMC
|
|
| UFA Year |
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$5.00M |
16% |
|
$10.50M |
15% |
|
$6.50M |
13% |
|
$9.00M |
11% |
|
$4.82M |
11% |
|
$8.50M |
11% |
|
$9.25M |
11% |
|
$12.60M |
11% |
RT @wyshynski: Just realized that Shea Weber's contract now belongs to Utah and that he potentially will be the first player in franchise h…
RT @emilymkaplan: Capitals morning skate at MSG. Nick Jensen and Rasmus Sandin both wearing a light blue no contact jersey, indicating they…
Advertisement
Advertisement
Advertisement