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 Ryan Suter was bought out prior to the 2021-2022 season.
Total Cost
$10,000,000$10.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 36 years old at the buyout, giving him a 67% buyout multiplier.
$6,666,667$6.67M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$833,333$833K
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
21/22
24/25
28/29
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
4
Contract End
2024-25
Buyout Length
8
Buyout End
2028-29
Buyout Summary
Abbreviated $Amounts
| 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | |
|---|---|---|---|---|---|---|---|---|
|
Original Cap Hit
|
$7,538,462$7.54M | $7,538,462$7.54M | $7,538,462$7.54M | $7,538,462$7.54M | - | - | - | - |
|
Base Salary
|
($6,000,000$6.00M) | ($2,000,000$2.00M) | ($1,000,000$1.00M) | ($1,000,000$1.00M) | (-) | (-) | (-) | (-) |
| Total Salary | ($6,000,000$6.00M) | ($2,000,000$2.00M) | ($1,000,000$1.00M) | ($1,000,000$1.00M) | (-) | (-) | (-) | (-) |
| Signing Bonus | - | - | - | - | - | - | - | - |
| Annual Buyout Cost | $833,333$833K | $833,333$833K | $833,333$833K | $833,333$833K | $833,333$833K | $833,333$833K | $833,333$833K | $833,333$833K |
 Actual Cap Hit |
$2,371,795$2.37M |
$6,371,795$6.37M |
$7,371,795$7.37M |
$7,371,795$7.37M |
$833,333$833K |
$833,333$833K |
$833,333$833K |
$833,333$833K |
Savings 100.0% |
$5,166,667$5.17M |
$1,166,667$1.17M |
$166,667$167K |
$166,667$167K |
$-833,333$-833K |
$-833,333$-833K |
$-833,333$-833K |
$-833,333$-833K |
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
2021-2025
Standard Contract
4yrs
value$14,600,000$14.60M
cap hit$3,650,000$3.65M
expires
2025
UFA
40yrs
Abbreviated $Amounts
|
2021-22
|
2022-23
|
2023-24
|
Buy Out 2024-25
|
2025 |
|
|---|---|---|---|---|---|
| Cap Hit | $3,650,000$3.65M | $3,650,000$3.65M | $3,650,000$3.65M | $3,650,000$3.65M | UFA 40yrs |
| AAV | $3,650,000$3.65M | $3,650,000$3.65M | $3,650,000$3.65M | $3,650,000$3.65M | |
| Base | $1,000,000$1.00M | $4,000,000$4.00M | $4,300,000$4.30M | $4,300,000$4.30M | |
| Performance Bonuses | - | - | - | - | |
| Signing Bonuses | $1,000,000$1.00M | - | - | - | |
| Total Salary | $2,000,000$2.00M | $4,000,000$4.00M | $4,300,000$4.30M | $4,300,000$4.30M | |
| Minors Salary | $2,000,000$2.00M | $4,000,000$4.00M | $4,300,000$4.30M | $4,300,000$4.30M | |
| Clauses |
NMC
|
NMC
|
NMC
|
NMC
|
|
| UFA Year |
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$5.00M |
15% |
|
$10.50M |
15% |
|
$6.50M |
13% |
|
$9.00M |
12% |
|
$4.82M |
12% |
|
$8.50M |
11% |
|
$12.60M |
11% |
|
$9.25M |
11% |
RT @RussoHockey: Hearing same thing as Bruce. Believe Dean Evason has permission to meet with Ottawa and already has
RT @CraigSMorgan: In the wake of the Coyotes' relocation to Salt Lake City, Arizona Kachinas president and co-founder @lyndsey_fry_18 has e…
Advertisement
Advertisement
Advertisement