NHL Buyout Calculator

Josh Lopina

#10
age23
posC
shotr
h6'2"
w194lbs
Birthdate
Feb 16, 2001
Player Profile

If Josh Lopina was bought out prior to the 2024-2025 season.

Total Cost

$832,500$833K
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 23 years old at the buyout, giving him a 33% buyout multiplier.
$277,500$278K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$138,750$139K
$277,500$278K / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
24/25
25/26
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2024-25
Buyout Length 2
Buyout End 2025-26

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26
Original Cap Hit
$878,333$878K -
Base Salary
($832,500$833K) (-)
Total Salary ($925,000$925K) (-)
Signing Bonus $92,500$93K -
Annual Buyout Cost $138,750$139K $138,750$139K
Actual Cap Hit
$184,583$185K
$138,750$139K
Savings
100.0%
$693,750$694K
$-138,750$-139K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2025 Entry Level Contract
3yrs
value$2,634,999$2.63M
cap hit$878,333$878K
Abbreviated $Amounts
2022-23
2023-24
Buy Out
2024-25
2025
Cap Hit $878,333$878K $878,333$878K $878,333$878K
RFA
24yrs
AAV $925,000$925K $925,000$925K $925,000$925K
Base $750,000$750K $775,000$775K $832,500$833K
Performance Bonuses $82,500$83K $57,500$58K -
Signing Bonuses $92,500$93K $92,500$93K $92,500$93K
Total Salary $842,500$843K $867,500$868K $925,000$925K
Minors Salary $80,000$80K $80,000$80K $80,000$80K
Clauses
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement