NHL Buyout Calculator

Lukas Cormier

#40
age22
posD
shotl
h5'10"
w176lbs
Birthdate
Mar 27, 2002
Player Profile

If Lukas Cormier was bought out prior to the 2023-2024 season.

Total Cost

$1,550,000$1.55M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 21 years old at the buyout, giving him a 33% buyout multiplier.
$516,667$517K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$129,167$129K
$516,667$517K / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
23/24
24/25
26/27
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2024-25
Buyout Length 4
Buyout End 2026-27

Buyout Summary

Abbreviated $Amounts
Lukas Cormier
2023-24 2024-25 2025-26 2026-27
Original Cap Hit
$793,333$793K $793,333$793K - -
Base Salary
($775,000$775K) ($775,000$775K) (-) (-)
Total Salary ($775,000$775K) ($775,000$775K) (-) (-)
Signing Bonus - - - -
Annual Buyout Cost $129,167$129K $129,167$129K $129,167$129K $129,167$129K
Actual Cap Hit
$147,500$147K
$147,500$147K
$129,167$129K
$129,167$129K
Savings
100.0%
$645,833$646K
$645,833$646K
$-129,167$-129K
$-129,167$-129K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2020-2025 Entry Level Contract
3yrs
value$2,379,999$2.38M
cap hit$793,333$793K
Abbreviated $Amounts
2020-21
2021-22
2022-23
2023-24
Buy Out
2024-25
2025
Cap Hit $813,333$813K $812,500$813K $793,333$793K $793,333$793K $793,333$793K
RFA
23yrs
AAV $813,333$813K $812,500$813K $793,333$793K $793,333$793K $793,333$793K
Base - - $750,000$750K $775,000$775K $775,000$775K
Performance Bonuses - - - - -
Signing Bonuses $77,500$78K $80,000$80K $82,500$83K - -
Total Salary $77,500$78K $80,000$80K $832,500$833K $775,000$775K $775,000$775K
Minors Salary - - $80,000$80K $80,000$80K $80,000$80K
Clauses
-
-
-
-
-
UFA Year
Slide Year

Advertisement
Advertisement
Advertisement