NHL Buyout Calculator

Ryan Johnson

#23
age22
posD
shotl
h6'1"
w194lbs
Birthdate
Jul 24, 2001
Player Profile

If Ryan Johnson was bought out prior to the 2024-2025 season.

Total Cost

$832,500
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 22 years old at the buyout, giving him a 33% buyout multiplier.
$277,500
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$138,750
$278K / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
24/25
25/26
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2024-2025
Buyout Length 2
Buyout End 2025-2026

Buyout Summary

2024-25 2025-26
Original Cap Hit
$925K -
Base Salary
( $833K) (-)
Total Salary ( $925K) (-)
Signing Bonus $93K -
Annual Buyout Cost $139K $139K
ACTUAL CAP HIT
$231K
$139K
Savings
100.0%
$694K
$-139K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2025 Entry Level Contract
2yrs
value$1.9M
cap hit$925K
2023-24
Buy Out
2024-25
2025
Cap Hit $925K $925K
RFA
23yrs
AAV $925K $925K
Base $833K $833K
Performance Bonuses - -
Signing Bonuses $93K $93K
Total Salary $925K $925K
Minors Salary $70K $70K
Clauses
-
-
UFA Year

Advertisement
Advertisement
Advertisement