NHL Buyout Calculator

Calle Odelius

#20
age20
posD
shotl
h6'1"
w185lbs
Birthdate
May 30, 2004
Player Profile

If Calle Odelius was bought out prior to the 2026-2027 season.

Total Cost

$800,000$800K
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 22 years old at the buyout, giving him a 33% buyout multiplier.
$266,667$267K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$133,333$133K
$266,667$267K / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
26/27
27/28
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2026-27
Buyout Length 2
Buyout End 2027-28

Buyout Summary

Abbreviated $Amounts
Calle Odelius
2026-27 2027-28
Original Cap Hit
$815,000$815K -
Base Salary
($800,000$800K) (-)
Total Salary ($800,000$800K) (-)
Signing Bonus - -
Annual Buyout Cost $133,333$133K $133,333$133K
Actual Cap Hit
$148,333$148K
$133,333$133K
Savings
100.0%
$666,667$667K
$-133,333$-133K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2027 Entry Level Contract
3yrs
value$2,445,000$2.45M
cap hit$815,000$815K
Abbreviated $Amounts
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
Buy Out
2026-27
2027
Cap Hit $870,000$870K $846,667$847K $815,000$815K $815,000$815K $815,000$815K
RFA
23yrs
AAV $950,000$950K $926,667$927K $886,667$887K $886,667$887K $886,667$887K
Base - - $775,000$775K $775,000$775K $800,000$800K
Performance Bonuses - - $80,000$80K $80,000$80K $55,000$55K
Signing Bonuses $95,000$95K $95,000$95K $95,000$95K - -
Total Salary $95,000$95K $95,000$95K $870,000$870K $775,000$775K $800,000$800K
Minors Salary - - $82,500$83K $82,500$83K $82,500$83K
Clauses
-
-
-
-
-
UFA Year
Slide Year

Advertisement
Advertisement
Advertisement