NHL Buyout Calculator

Nick Suzuki

#14
age24
posC
shotr
h5'11"
w205lbs
Birthdate
Aug 10, 1999
Player Profile

If Nick Suzuki was bought out prior to the 2024-2025 season.

Total Cost

$37,000,000$37.00M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 24 years old at the buyout, giving him a 33% buyout multiplier.
$12,333,333$12.33M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,027,778$1.03M
$12,333,333$12.33M / 12yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
24/25
29/30
35/36
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 6
Contract End 2029-30
Buyout Length 12
Buyout End 2035-36

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36
Original Cap Hit
$7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M - - - - - -
Base Salary
($10,000,000$10.00M) ($8,750,000$8.75M) ($6,250,000$6.25M) ($6,000,000$6.00M) ($3,000,000$3.00M) ($3,000,000$3.00M) (-) (-) (-) (-) (-) (-)
Total Salary ($10,000,000$10.00M) ($8,750,000$8.75M) ($6,250,000$6.25M) ($6,000,000$6.00M) ($6,000,000$6.00M) ($6,000,000$6.00M) (-) (-) (-) (-) (-) (-)
Signing Bonus - - - - $3,000,000$3.00M $3,000,000$3.00M - - - - - -
Annual Buyout Cost $1,027,778$1.03M $1,027,778$1.03M $1,027,778$1.03M $1,027,778$1.03M $1,027,778$1.03M $1,027,778$1.03M $1,027,778$1.03M $1,027,778$1.03M $1,027,778$1.03M $1,027,778$1.03M $1,027,778$1.03M $1,027,778$1.03M
Actual Cap Hit
$-1,097,222$-1.10M
$152,778$153K
$2,652,778$2.65M
$2,902,778$2.90M
$5,902,778$5.90M
$5,902,778$5.90M
$1,027,778$1.03M
$1,027,778$1.03M
$1,027,778$1.03M
$1,027,778$1.03M
$1,027,778$1.03M
$1,027,778$1.03M
Savings
100.0%
$8,972,222$8.97M
$7,722,222$7.72M
$5,222,222$5.22M
$4,972,222$4.97M
$1,972,222$1.97M
$1,972,222$1.97M
$-1,027,778$-1.03M
$-1,027,778$-1.03M
$-1,027,778$-1.03M
$-1,027,778$-1.03M
$-1,027,778$-1.03M
$-1,027,778$-1.03M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2030 Standard Contract
8yrs
value$63,000,000$63.00M
cap hit$7,875,000$7.88M
Abbreviated $Amounts
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
Buy Out
2026-27
Buy Out
2027-28
Buy Out
2028-29
Buy Out
2029-30
2030
Cap Hit $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M
UFA
30yrs
AAV $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M
Base $5,999,986$6.00M $10,000,000$10.00M $10,000,000$10.00M $8,750,000$8.75M $6,250,000$6.25M $6,000,000$6.00M $3,000,000$3.00M $3,000,000$3.00M
Performance Bonuses - - - - - - - -
Signing Bonuses $4,000,014$4.00M - - - - - $3,000,000$3.00M $3,000,000$3.00M
Total Salary $10,000,000$10.00M $10,000,000$10.00M $10,000,000$10.00M $8,750,000$8.75M $6,250,000$6.25M $6,000,000$6.00M $6,000,000$6.00M $6,000,000$6.00M
Minors Salary $10,000,000$10.00M $10,000,000$10.00M $10,000,000$10.00M $8,750,000$8.75M $6,250,000$6.25M $6,000,000$6.00M $6,000,000$6.00M $6,000,000$6.00M
Clauses
-
-
-
-
NTC
NTC
NTC
NTC
UFA Year

Advertisement
Advertisement
Advertisement