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 Koehn Ziemmer was bought out prior to the 2025-2026 season.
Total Cost
$1,575,000$1.58M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 20 years old at the buyout, giving him a 33% buyout multiplier.
$525,000$525K
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$131,250$131K
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
25/26
26/27
28/29
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
2
Contract End
2026-27
Buyout Length
4
Buyout End
2028-29
Buyout Summary
Abbreviated $Amounts
| 2025-26 | 2026-27 | 2027-28 | 2028-29 | |
|---|---|---|---|---|
|
Original Cap Hit
|
$845,833$846K | $845,833$846K | - | - |
|
Base Salary
|
($787,500$788K) | ($787,500$788K) | (-) | (-) |
| Total Salary | ($875,000$875K) | ($787,500$788K) | (-) | (-) |
| Signing Bonus | $87,500$88K | - | - | - |
| Annual Buyout Cost | $131,250$131K | $131,250$131K | $131,250$131K | $131,250$131K |
 Actual Cap Hit |
$189,583$190K |
$189,583$190K |
$131,250$131K |
$131,250$131K |
Savings 100.0% |
$656,250$656K |
$656,250$656K |
$-131,250$-131K |
$-131,250$-131K |
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
2023-2027
Entry Level Contract
3yrs
value$2,537,499$2.54M
cap hit$845,833$846K
expires
2027
RFA
22yrs
Abbreviated $Amounts
|
2023-24
|
Buy Out 2024-25
|
Buy Out 2025-26
|
Buy Out 2026-27
|
2027 |
|
|---|---|---|---|---|---|
| Cap Hit | $875,000$875K | $845,833$846K | $845,833$846K | $845,833$846K | RFA 22yrs |
| AAV | $875,000$875K | $845,833$846K | $845,833$846K | $845,833$846K | |
| 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 | $875,000$875K | $875,000$875K | $787,500$788K | |
| Minors Salary | - | $82,500$83K | $82,500$83K | $82,500$83K | |
| Clauses |
- |
- |
- |
- |
|
| UFA Year | |||||
| Slide Year |
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$8.50M |
15% |
|
$10.50M |
15% |
|
$5.00M |
14% |
|
$4.82M |
12% |
|
$6.50M |
12% |
|
$12.60M |
11% |
|
$9.00M |
11% |
|
$9.25M |
10% |
For a list of pending Group 6 UFA's and how they met the criteria to be a UFA this summer, check our our Group 6 Tracker Page:
t.co/hQYMcsCFxW t.co/gMJaaCJAIf
The #LetsGoPens re-signed 24 y/o F Puustinen to 2 year $775K 1-way extension.
He was set to be a Group 6 UFA this summer.
20P in 52 GP
Rep'd by Markus Lehto @wassermanhockey
t.co/aDRD2IAEb3
Advertisement
Advertisement
Advertisement