NHL Buyout Calculator

David Edstrom

#75
age19
posC
shotl
h6'3"
w190lbs
Birthdate
Feb 18, 2005
Player Profile

If David Edstrom was bought out prior to the 2025-2026 season.

Total Cost

$1,710,000$1.71M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 20 years old at the buyout, giving him a 33% buyout multiplier.
$570,000$570K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$142,500$143K
$570,000$570K / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
25/26
26/27
28/29
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2026-27
Buyout Length 4
Buyout End 2028-29

Buyout Summary

Abbreviated $Amounts
David Edstrom
2025-26 2026-27 2027-28 2028-29
Original Cap Hit
$918,333$918K $918,333$918K - -
Base Salary
($855,000$855K) ($855,000$855K) (-) (-)
Total Salary ($950,000$950K) ($855,000$855K) (-) (-)
Signing Bonus $95,000$95K - - -
Annual Buyout Cost $142,500$143K $142,500$143K $142,500$143K $142,500$143K
Actual Cap Hit
$205,833$206K
$205,833$206K
$142,500$143K
$142,500$143K
Savings
100.0%
$712,500$713K
$712,500$713K
$-142,500$-143K
$-142,500$-143K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2027 Entry Level Contract
3yrs
value$2,754,999$2.75M
cap hit$918,333$918K
Abbreviated $Amounts
2023-24
Buy Out
2024-25
Buy Out
2025-26
Buy Out
2026-27
2027
Cap Hit $950,000$950K $918,333$918K $918,333$918K $918,333$918K RFAage 22
AAV $950,000$950K $918,333$918K $918,333$918K $918,333$918K
Base - $855,000$855K $855,000$855K $855,000$855K
Performance Bonuses - - - -
Signing Bonuses $95,000$95K $95,000$95K $95,000$95K -
Total Salary $95,000$95K $950,000$950K $950,000$950K $855,000$855K
Minors Salary - $82,500$83K $82,500$83K $82,500$83K
Clauses
-
-
-
-
UFA Year
Slide Year

Advertisement
Advertisement
Advertisement