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 Ethan Samson was bought out prior to the 2024-2025 season.
Total Cost
$1,585,000$1.59M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 20 years old at the buyout, giving him a 33% buyout multiplier.
$528,333$528K
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$132,083$132K
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
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
|
$846,667$847K | $846,667$847K | - | - |
|
Base Salary
|
($775,000$775K) | ($810,000$810K) | (-) | (-) |
| Total Salary | ($865,000$865K) | ($810,000$810K) | (-) | (-) |
| Signing Bonus | $90,000$90K | - | - | - |
| Annual Buyout Cost | $132,083$132K | $132,083$132K | $132,083$132K | $132,083$132K |
 Actual Cap Hit |
$203,750$204K |
$168,750$169K |
$132,083$132K |
$132,083$132K |
Savings 100.0% |
$642,917$643K |
$677,917$678K |
$-132,083$-132K |
$-132,083$-132K |
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
2022-2026
Entry Level Contract
3yrs
value$2,540,001$2.54M
cap hit$846,667$847K
expires
2026
RFA
22yrs
Abbreviated $Amounts
|
2022-23
|
2023-24
|
Buy Out 2024-25
|
Buy Out 2025-26
|
2026 |
|
|---|---|---|---|---|---|
| Cap Hit | $876,667$877K | $846,667$847K | $846,667$847K | $846,667$847K | RFA 22yrs |
| AAV | $900,000$900K | $870,000$870K | $870,000$870K | $870,000$870K | |
| Base | - | $775,000$775K | $775,000$775K | $810,000$810K | |
| Performance Bonuses | - | $35,000$35K | $35,000$35K | - | |
| Signing Bonuses | $90,000$90K | $90,000$90K | $90,000$90K | - | |
| Total Salary | $90,000$90K | $865,000$865K | $865,000$865K | $810,000$810K | |
| 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 |
15% |
|
$10.50M |
15% |
|
$8.50M |
13% |
|
$6.50M |
12% |
|
$4.82M |
12% |
|
$9.00M |
11% |
|
$12.60M |
11% |
|
$9.25M |
10% |
RT @reporterchris: Auston Matthews is out for Game 6, per Sheldon Keefe.
Advertisement
Advertisement
Advertisement