NHL Buyout Calculator

Fraser Minten

#16
age19
posC
shotl
h6'2"
w194lbs
Birthdate
Jul 5, 2004
Player Profile

If Fraser Minten was bought out prior to the 2024-2025 season.

Total Cost

$2,362,500$2.36M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 19 years old at the buyout, giving him a 33% buyout multiplier.
$787,500$788K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$131,250$131K
$787,500$788K / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
24/25
26/27
29/30
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2026-27
Buyout Length 6
Buyout End 2029-30

Buyout Summary

Abbreviated $Amounts
Fraser Minten
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30
Original Cap Hit
$816,666$817K $816,666$817K $816,666$817K - - -
Base Salary
($787,500$788K) ($787,500$788K) ($787,500$788K) (-) (-) (-)
Total Salary ($875,000$875K) ($787,500$788K) ($787,500$788K) (-) (-) (-)
Signing Bonus $87,500$88K - - - - -
Annual Buyout Cost $131,250$131K $131,250$131K $131,250$131K $131,250$131K $131,250$131K $131,250$131K
Actual Cap Hit
$160,416$160K
$160,416$160K
$160,416$160K
$131,250$131K
$131,250$131K
$131,250$131K
Savings
100.0%
$656,250$656K
$656,250$656K
$656,250$656K
$-131,250$-131K
$-131,250$-131K
$-131,250$-131K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2027 Entry Level Contract
3yrs
value$2,449,998$2.45M
cap hit$816,666$817K
Abbreviated $Amounts
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
Buy Out
2026-27
2027
Cap Hit $875,000$875K $845,833$846K $816,666$817K $816,666$817K $816,666$817K
RFA
22yrs
AAV $875,000$875K $845,833$846K $816,666$817K $816,666$817K $816,666$817K
Base - - $787,500$788K $787,500$788K $787,500$788K
Performance Bonuses - - - - -
Signing Bonuses $87,500$88K $87,500$88K $87,500$88K - -
Total Salary $87,500$88K $87,500$88K $875,000$875K $787,500$788K $787,500$788K
Minors Salary - - $82,500$83K $82,500$83K $82,500$83K
Clauses
-
-
-
-
-
UFA Year
Slide Year

Advertisement
Advertisement
Advertisement