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 Mattias Ekholm was bought out prior to the 2022-2023 season.
Total Cost
$25,000,000$25.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 32 years old at the buyout, giving him a 67% buyout multiplier.
$16,666,667$16.67M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$2,083,333$2.08M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
Retained Salary
This contract has retained salary from a previous trade. The buyout costs, and savings are split between the teams as shown below.
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
22/23
25/26
29/30
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
4
Contract End
2025-26
Buyout Length
8
Buyout End
2029-30
Buyout Summary
Abbreviated $Amounts
Mattias Ekholm |
2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
|---|---|---|---|---|---|---|---|---|
|
Original Cap Hit
|
$6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | - | - | - | - |
|
Base Salary
|
($5,500,000$5.50M) | ($6,500,000$6.50M) | ($6,500,000$6.50M) | ($6,500,000$6.50M) | (-) | (-) | (-) | (-) |
| Total Salary | ($5,500,000$5.50M) | ($6,500,000$6.50M) | ($6,500,000$6.50M) | ($6,500,000$6.50M) | (-) | (-) | (-) | (-) |
| Signing Bonus | - | - | - | - | - | - | - | - |
| Annual Buyout Cost | $2,083,333$2.08M | $2,083,333$2.08M | $2,083,333$2.08M | $2,083,333$2.08M | $2,083,333$2.08M | $2,083,333$2.08M | $2,083,333$2.08M | $2,083,333$2.08M |
 Actual Cap Hit |
$2,720,000$2.72M |
$1,760,000$1.76M |
$1,760,000$1.76M |
$1,760,000$1.76M |
$2,000,000$2.00M |
$2,000,000$2.00M |
$2,000,000$2.00M |
$2,000,000$2.00M |
Savings 96.0% |
$3,280,000$3.28M |
$4,240,000$4.24M |
$4,240,000$4.24M |
$4,240,000$4.24M |
$-2,000,000$-2.00M |
$-2,000,000$-2.00M |
$-2,000,000$-2.00M |
$-2,000,000$-2.00M |
 |
$113,333$113K |
$73,333$73K |
$73,333$73K |
$73,333$73K |
$83,333$83K |
$83,333$83K |
$83,333$83K |
$83,333$83K |
Savings 4.0% |
$136,667$137K |
$176,667$177K |
$176,667$177K |
$176,667$177K |
$-83,333$-83K |
$-83,333$-83K |
$-83,333$-83K |
$-83,333$-83K |
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
2022-2026
Standard Contract
4yrs
value$25,000,000$25.00M
cap hit$6,250,000$6.25M
expiry
2026
UFA
age 36
Abbreviated $Amounts
|
2022-23
|
2023-24
|
2024-25
|
2025-26
|
2026 |
|
|---|---|---|---|---|---|
| Cap Hit | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | UFAage 36 |
| AAV | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | |
| Base | $5,500,000$5.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | |
| Performance Bonuses | - | - | - | - | |
| Signing Bonuses | - | - | - | - | |
| Total Salary | $5,500,000$5.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | |
| Minors Salary | $5,500,000$5.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | |
| Clauses |
- |
- |
- |
- |
|
| UFA Year | |||||
| Buy Out | Buy Out | Buy Out |
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$9.25M |
20% |
|
$10.50M |
15% |
|
$8.50M |
14% |
|
$5.00M |
12% |
|
$6.50M |
11% |
|
$4.82M |
11% |
|
$9.50M |
9% |
|
$9.00M |
8% |
The #NHLJets re-signed 23 y/o RFA RD Simon Lundmark to 1 year deal
NHL 775K
Minors 100K
17P in 67 AHL GP
Rep'd by @KOSportsInc
t.co/FrbSuqFW2U
RT @FriedgeHNIC: Good news on Patrik Laine: he is cleared to return from the NHL/NHLPA Player Assistance Program. Glad to see he is feeling…
Advertisement
Advertisement
Advertisement