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 Jake Walman was bought out prior to the 2025-2026 season.
Total Cost
$3,300,000$3.30M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 29 years old at the buyout, giving him a 67% buyout multiplier.
$2,200,000$2.20M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$1,100,000$1.10M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
25/26
26/27
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
1
Contract End
2025-26
Buyout Length
2
Buyout End
2026-27
Buyout Summary
Abbreviated $Amounts
| 2025-26 | 2026-27 | |
|---|---|---|
|
Original Cap Hit
|
$3,400,000$3.40M | - |
|
Base Salary
|
($3,300,000$3.30M) | (-) |
| Total Salary | ($3,300,000$3.30M) | (-) |
| Signing Bonus | - | - |
| Annual Buyout Cost | $1,100,000$1.10M | $1,100,000$1.10M |
 Actual Cap Hit |
$1,200,000$1.20M |
$1,100,000$1.10M |
Savings 100.0% |
$2,200,000$2.20M |
$-1,100,000$-1.10M |
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
2023-2026
Standard Contract
3yrs
value$10,200,000$10.20M
cap hit$3,400,000$3.40M
expires
2026
UFA
30yrs
Abbreviated $Amounts
|
2023-24
|
Buy Out 2024-25
|
Buy Out 2025-26
|
2026 |
|
|---|---|---|---|---|
| Cap Hit | $3,400,000$3.40M | $3,400,000$3.40M | $3,400,000$3.40M | UFA 30yrs |
| AAV | $3,400,000$3.40M | $3,400,000$3.40M | $3,400,000$3.40M | |
| Base | $3,500,000$3.50M | $3,400,000$3.40M | $3,300,000$3.30M | |
| Performance Bonuses | - | - | - | |
| Signing Bonuses | - | - | - | |
| Total Salary | $3,500,000$3.50M | $3,400,000$3.40M | $3,300,000$3.30M | |
| Minors Salary | $3,500,000$3.50M | $3,400,000$3.40M | $3,300,000$3.30M | |
| Clauses |
- |
- |
- |
|
| UFA Year |
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$5.00M |
16% |
|
$10.50M |
15% |
|
$6.50M |
13% |
|
$9.00M |
12% |
|
$4.82M |
12% |
|
$8.50M |
11% |
|
$9.25M |
11% |
|
$12.60M |
11% |
RT @FriedgeHNIC: Admittedly, I'm not always comfortable discussing injuries at this time of year. The William Nylander situation is unique,…
RT @sportsnetmurph: He may be week to week but Thatcher Demko did travel with the #canucks to Nashville.
Advertisement
Advertisement
Advertisement