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 Miro Heiskanen was bought out prior to the 2025-2026 season.
Total Cost
$34,600,000$34.60M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 25 years old at the buyout, giving him a 33% buyout multiplier.
$11,533,333$11.53M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$1,441,667$1.44M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
25/26
28/29
32/33
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
4
Contract End
2028-29
Buyout Length
8
Buyout End
2032-33
Buyout Summary
Abbreviated $Amounts
| 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | |
|---|---|---|---|---|---|---|---|---|
|
Original Cap Hit
|
$8,450,000$8.45M | $8,450,000$8.45M | $8,450,000$8.45M | $8,450,000$8.45M | - | - | - | - |
|
Base Salary
|
($11,000,000$11.00M) | ($9,000,000$9.00M) | ($8,000,000$8.00M) | ($6,600,000$6.60M) | (-) | (-) | (-) | (-) |
| Total Salary | ($11,000,000$11.00M) | ($9,000,000$9.00M) | ($8,000,000$8.00M) | ($6,600,000$6.60M) | (-) | (-) | (-) | (-) |
| Signing Bonus | - | - | - | - | - | - | - | - |
| Annual Buyout Cost | $1,441,667$1.44M | $1,441,667$1.44M | $1,441,667$1.44M | $1,441,667$1.44M | $1,441,667$1.44M | $1,441,667$1.44M | $1,441,667$1.44M | $1,441,667$1.44M |
 Actual Cap Hit |
$-1,108,333$-1.11M |
$891,667$892K |
$1,891,667$1.89M |
$3,291,667$3.29M |
$1,441,667$1.44M |
$1,441,667$1.44M |
$1,441,667$1.44M |
$1,441,667$1.44M |
Savings 100.0% |
$9,558,333$9.56M |
$7,558,333$7.56M |
$6,558,333$6.56M |
$5,158,333$5.16M |
$-1,441,667$-1.44M |
$-1,441,667$-1.44M |
$-1,441,667$-1.44M |
$-1,441,667$-1.44M |
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
2021-2029
Standard Contract
8yrs
value$67,600,000$67.60M
cap hit$8,450,000$8.45M
expires
2029
UFA
29yrs
Abbreviated $Amounts
|
2021-22
|
2022-23
|
2023-24
|
Buy Out 2024-25
|
Buy Out 2025-26
|
Buy Out 2026-27
|
Buy Out 2027-28
|
Buy Out 2028-29
|
2029 |
|
|---|---|---|---|---|---|---|---|---|---|
| Cap Hit | $8,450,000$8.45M | $8,450,000$8.45M | $8,450,000$8.45M | $8,450,000$8.45M | $8,450,000$8.45M | $8,450,000$8.45M | $8,450,000$8.45M | $8,450,000$8.45M | UFA 29yrs |
| AAV | $8,450,000$8.45M | $8,450,000$8.45M | $8,450,000$8.45M | $8,450,000$8.45M | $8,450,000$8.45M | $8,450,000$8.45M | $8,450,000$8.45M | $8,450,000$8.45M | |
| Base | $2,000,000$2.00M | $7,000,000$7.00M | $10,000,000$10.00M | $11,000,000$11.00M | $11,000,000$11.00M | $9,000,000$9.00M | $8,000,000$8.00M | $6,600,000$6.60M | |
| Performance Bonuses | - | - | - | - | - | - | - | - | |
| Signing Bonuses | $3,000,000$3.00M | - | - | - | - | - | - | - | |
| Total Salary | $5,000,000$5.00M | $7,000,000$7.00M | $10,000,000$10.00M | $11,000,000$11.00M | $11,000,000$11.00M | $9,000,000$9.00M | $8,000,000$8.00M | $6,600,000$6.60M | |
| Minors Salary | $8,000,000$8.00M | $7,000,000$7.00M | $10,000,000$10.00M | $11,000,000$11.00M | $11,000,000$11.00M | $9,000,000$9.00M | $8,000,000$8.00M | $6,600,000$6.60M | |
| Clauses |
- |
- |
- |
- |
NMC
|
NMC
|
NMC
|
NMC
|
|
| UFA Year |
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$10.50M |
15% |
|
$5.00M |
15% |
|
$6.50M |
13% |
|
$9.00M |
12% |
|
$4.82M |
12% |
|
$8.50M |
11% |
|
$12.60M |
11% |
|
$9.25M |
11% |
RT @reporterchris: Ilya Lyubushkin absent from today's #leafs practice after his wife gave birth to a baby girl back in California.
RT @reporterchris: Auston Matthews won't participate in today's #Leafs practice for what the team is calling a maintenance day. He played t…
Advertisement
Advertisement
Advertisement