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 Semyon Varlamov was bought out prior to the 2025-2026 season.
Total Cost
$5,500,000$5.50M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 37 years old at the buyout, giving him a 67% buyout multiplier.
$3,666,667$3.67M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$916,667$917K
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
25/26
26/27
28/29
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
2
Contract End
2026-27
Buyout Length
4
Buyout End
2028-29
Buyout Summary
Abbreviated $Amounts
| 2025-26 | 2026-27 | 2027-28 | 2028-29 | |
|---|---|---|---|---|
|
Original Cap Hit
|
$2,750,000$2.75M | $2,750,000$2.75M | - | - |
|
Base Salary
|
($2,750,000$2.75M) | ($2,750,000$2.75M) | (-) | (-) |
| Total Salary | ($2,750,000$2.75M) | ($2,750,000$2.75M) | (-) | (-) |
| Signing Bonus | - | - | - | - |
| Annual Buyout Cost | $916,667$917K | $916,667$917K | $916,667$917K | $916,667$917K |
 Actual Cap Hit |
$916,667$917K |
$916,667$917K |
$916,667$917K |
$916,667$917K |
Savings 100.0% |
$1,833,333$1.83M |
$1,833,333$1.83M |
$-916,667$-917K |
$-916,667$-917K |
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
2023-2027
Standard Contract
4yrs
value$11,000,000$11.00M
cap hit$2,750,000$2.75M
expires
2027
UFA
39yrs
Abbreviated $Amounts
|
2023-24
|
Buy Out 2024-25
|
Buy Out 2025-26
|
Buy Out 2026-27
|
2027 |
|
|---|---|---|---|---|---|
| Cap Hit | $2,750,000$2.75M | $2,750,000$2.75M | $2,750,000$2.75M | $2,750,000$2.75M | UFA 39yrs |
| AAV | $2,750,000$2.75M | $2,750,000$2.75M | $2,750,000$2.75M | $2,750,000$2.75M | |
| Base | $2,750,000$2.75M | $2,750,000$2.75M | $2,750,000$2.75M | $2,750,000$2.75M | |
| Performance Bonuses | - | - | - | - | |
| Signing Bonuses | - | - | - | - | |
| Total Salary | $2,750,000$2.75M | $2,750,000$2.75M | $2,750,000$2.75M | $2,750,000$2.75M | |
| Minors Salary | $2,750,000$2.75M | $2,750,000$2.75M | $2,750,000$2.75M | $2,750,000$2.75M | |
| Clauses |
NTC
|
NTC
|
M-NTC
|
M-NTC
|
|
| 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% |
|
$8.50M |
12% |
|
$4.82M |
12% |
|
$9.00M |
12% |
|
$12.60M |
11% |
|
$9.25M |
10% |
Both #StlBlues deals are:
NHL Salary 775K
Signing Bonus 95K
GP Bonus 80K
Minors 82.5K
Cap Hit 870K, AAV 950K t.co/ppEFvvImpg
RT @PR_NHL: Connor Bedard, Brock Faber and Luke Hughes are the three finalists for the 2023-24 Calder Memorial Trophy. t.co/BDtb5gt…
Advertisement
Advertisement
Advertisement