NHL Buyout Calculator

Lian Bichsel

#20
age19
posD
shotl
h6'6"
w234lbs
Birthdate
May 18, 2004
Player Profile

If Lian Bichsel was bought out prior to the 2024-2025 season.

Total Cost

$1,710,000
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 20 years old at the buyout, giving him a 33% buyout multiplier.
$570,000
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$142,500
$570K / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
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
$950K $950K - -
Base Salary
( $855K) ( $855K) (-) (-)
Total Salary ( $950K) ( $950K) (-) (-)
Signing Bonus $95K $95K - -
Annual Buyout Cost $143K $143K $143K $143K
ACTUAL CAP HIT
$238K
$238K
$143K
$143K
Savings
100.0%
$713K
$713K
$-143K
$-143K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2026 Entry Level Contract
3yrs
value$2.9M
cap hit$950K
2023-24
Buy Out
2024-25
Buy Out
2025-26
2026
Cap Hit $950K $950K $950K
RFA
22yrs
AAV $1.5M $1.5M $1.5M
Base $855K $855K $855K
Performance Bonuses $500K $500K $500K
Signing Bonuses $95K $95K $95K
Total Salary $950K $950K $950K
Minors Salary $83K $83K $83K
Clauses
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement