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 Brennan Othmann was bought out prior to the 2024-2025 season.
Total Cost
$1,665,000$1.67M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 21 years old at the buyout, giving him a 33% buyout multiplier.
$555,000$555K
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$138,750$139K
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
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
|
$863,334$863K | $863,334$863K | - | - |
|
Base Salary
|
($832,500$833K) | ($832,500$833K) | (-) | (-) |
| Total Salary | ($832,500$833K) | ($832,500$833K) | (-) | (-) |
| Signing Bonus | - | - | - | - |
| Annual Buyout Cost | $138,750$139K | $138,750$139K | $138,750$139K | $138,750$139K |
 Actual Cap Hit |
$169,584$170K |
$169,584$170K |
$138,750$139K |
$138,750$139K |
Savings 100.0% |
$693,750$694K |
$693,750$694K |
$-138,750$-139K |
$-138,750$-139K |
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
2021-2026
Entry Level Contract
3yrs
value$2,590,002$2.59M
cap hit$863,334$863K
expires
2026
RFA
23yrs
Abbreviated $Amounts
|
2021-22
|
2022-23
|
2023-24
|
Buy Out 2024-25
|
Buy Out 2025-26
|
2026 |
|
|---|---|---|---|---|---|---|
| Cap Hit | $925,000$925K | $894,167$894K | $863,334$863K | $863,334$863K | $863,334$863K | RFA 23yrs |
| AAV | $1,375,000$1.38M | $1,344,167$1.34M | $1,313,334$1.31M | $1,313,334$1.31M | $1,313,334$1.31M | |
| Base | - | - | $832,500$833K | $832,500$833K | $832,500$833K | |
| Performance Bonuses | - | - | $450,000$450K | $450,000$450K | $450,000$450K | |
| Signing Bonuses | $92,500$93K | $92,500$93K | $92,500$93K | - | - | |
| Total Salary | $92,500$93K | $92,500$93K | $925,000$925K | $832,500$833K | $832,500$833K | |
| Minors Salary | - | - | $80,000$80K | $80,000$80K | $80,000$80K | |
| Clauses |
- |
- |
- |
- |
- |
|
| UFA Year | ||||||
| Slide Year |
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$5.00M |
16% |
|
$10.50M |
16% |
|
$4.82M |
12% |
|
$6.50M |
12% |
|
$9.25M |
12% |
|
$8.50M |
12% |
|
$12.60M |
11% |
|
$9.00M |
10% |
RT @hailey_salvian: For the first time, USA Hockey will have over 100,000 females registered to play hockey across the country, says USA Ho…
RT @leahmerrall: By the way, this tweet is how some members of the staff found out they’re losing their jobs.
And they still don’t know wh…
Advertisement
Advertisement
Advertisement