NHL Buyout Calculator

Isaac Belliveau

#78
age21
posD
shotl
h6'2"
w185lbs
Birthdate
Nov 26, 2002
Player Profile

If Isaac Belliveau was bought out prior to the 2024-2025 season.

Total Cost

$1,575,000
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 21 years old at the buyout, giving him a 33% buyout multiplier.
$525,000
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$131,250
$525K / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
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 2025-2026
Buyout Length 4
Buyout End 2027-2028

Buyout Summary

2024-25 2025-26 2026-27 2027-28
Original Cap Hit
$875K $875K - -
Base Salary
( $788K) ( $788K) (-) (-)
Total Salary ( $875K) ( $875K) (-) (-)
Signing Bonus $88K $88K - -
Annual Buyout Cost $131K $131K $131K $131K
ACTUAL CAP HIT
$219K
$219K
$131K
$131K
Savings
100.0%
$656K
$656K
$-131K
$-131K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2026 Entry Level Contract
3yrs
value$2.6M
cap hit$875K
2023-24
Buy Out
2024-25
Buy Out
2025-26
2026
Cap Hit $875K $875K $875K
RFA
23yrs
AAV $875K $875K $875K
Base $788K $788K $788K
Performance Bonuses - - -
Signing Bonuses $88K $88K $88K
Total Salary $875K $875K $875K
Minors Salary $80K $80K $80K
Clauses
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement