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 Brayden Schenn was bought out prior to the 2024-2025 season.
Total Cost
$22,800,000$22.80M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 32 years old at the buyout, giving him a 67% buyout multiplier.
$15,200,000$15.20M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$1,900,000$1.90M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
24/25
27/28
31/32
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
4
Contract End
2027-28
Buyout Length
8
Buyout End
2031-32
Buyout Summary
Abbreviated $Amounts
| 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | |
|---|---|---|---|---|---|---|---|---|
|
Original Cap Hit
|
$6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | - | - | - | - |
|
Base Salary
|
($8,000,000$8.00M) | ($6,500,000$6.50M) | ($4,300,000$4.30M) | ($4,000,000$4.00M) | (-) | (-) | (-) | (-) |
| Total Salary | ($8,000,000$8.00M) | ($6,500,000$6.50M) | ($4,300,000$4.30M) | ($4,000,000$4.00M) | (-) | (-) | (-) | (-) |
| Signing Bonus | - | - | - | - | - | - | - | - |
| Annual Buyout Cost | $1,900,000$1.90M | $1,900,000$1.90M | $1,900,000$1.90M | $1,900,000$1.90M | $1,900,000$1.90M | $1,900,000$1.90M | $1,900,000$1.90M | $1,900,000$1.90M |
 Actual Cap Hit |
$400,000$400K |
$1,900,000$1.90M |
$4,100,000$4.10M |
$4,400,000$4.40M |
$1,900,000$1.90M |
$1,900,000$1.90M |
$1,900,000$1.90M |
$1,900,000$1.90M |
Savings 100.0% |
$6,100,000$6.10M |
$4,600,000$4.60M |
$2,400,000$2.40M |
$2,100,000$2.10M |
$-1,900,000$-1.90M |
$-1,900,000$-1.90M |
$-1,900,000$-1.90M |
$-1,900,000$-1.90M |
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
2020-2028
Standard Contract
8yrs
value$52,000,000$52.00M
cap hit$6,500,000$6.50M
expires
2028
UFA
36yrs
Abbreviated $Amounts
|
2020-21
|
2021-22
|
2022-23
|
2023-24
|
Buy Out 2024-25
|
Buy Out 2025-26
|
Buy Out 2026-27
|
Buy Out 2027-28
|
2028 |
|
|---|---|---|---|---|---|---|---|---|---|
| Cap Hit | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | UFA 36yrs |
| AAV | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | |
| Base | $8,000,000$8.00M | $8,000,000$8.00M | $5,200,000$5.20M | $8,000,000$8.00M | $8,000,000$8.00M | $6,500,000$6.50M | $4,300,000$4.30M | $4,000,000$4.00M | |
| Performance Bonuses | - | - | - | - | - | - | - | - | |
| Signing Bonuses | - | - | - | - | - | - | - | - | |
| Total Salary | $8,000,000$8.00M | $8,000,000$8.00M | $5,200,000$5.20M | $8,000,000$8.00M | $8,000,000$8.00M | $6,500,000$6.50M | $4,300,000$4.30M | $4,000,000$4.00M | |
| Minors Salary | $8,000,000$8.00M | $8,000,000$8.00M | $5,200,000$5.20M | $8,000,000$8.00M | $8,000,000$8.00M | $6,500,000$6.50M | $4,300,000$4.30M | $4,000,000$4.00M | |
| Clauses |
NTC
|
NTC
|
NTC
|
NTC
|
NTC
|
M-NTC
|
M-NTC
|
M-NTC
|
|
| UFA Year |
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$5.00M |
15% |
|
$10.50M |
15% |
|
$6.50M |
13% |
|
$9.00M |
12% |
|
$4.82M |
12% |
|
$8.50M |
11% |
|
$12.60M |
11% |
|
$9.25M |
11% |
RT @RussoHockey: Hearing same thing as Bruce. Believe Dean Evason has permission to meet with Ottawa and already has
RT @CraigSMorgan: In the wake of the Coyotes' relocation to Salt Lake City, Arizona Kachinas president and co-founder @lyndsey_fry_18 has e…
Advertisement
Advertisement
Advertisement