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 Danny Zhilkin was bought out prior to the 2024-2025 season.
Total Cost
$2,325,000$2.33M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 20 years old at the buyout, giving him a 33% buyout multiplier.
$775,000$775K
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$129,167$129K
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
24/25
26/27
29/30
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
3
Contract End
2026-27
Buyout Length
6
Buyout End
2029-30
Buyout Summary
Abbreviated $Amounts
| 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | |
|---|---|---|---|---|---|---|
|
Original Cap Hit
|
$803,333$803K | $803,333$803K | $803,333$803K | - | - | - |
|
Base Salary
|
($775,000$775K) | ($775,000$775K) | ($775,000$775K) | (-) | (-) | (-) |
| Total Salary | ($870,000$870K) | ($775,000$775K) | ($775,000$775K) | (-) | (-) | (-) |
| Signing Bonus | $95,000$95K | - | - | - | - | - |
| Annual Buyout Cost | $129,167$129K | $129,167$129K | $129,167$129K | $129,167$129K | $129,167$129K | $129,167$129K |
 Actual Cap Hit |
$157,500$157K |
$157,500$157K |
$157,500$157K |
$129,167$129K |
$129,167$129K |
$129,167$129K |
Savings 100.0% |
$645,833$646K |
$645,833$646K |
$645,833$646K |
$-129,167$-129K |
$-129,167$-129K |
$-129,167$-129K |
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
2022-2027
Entry Level Contract
3yrs
value$2,409,999$2.41M
cap hit$803,333$803K
expires
2027
RFA
23yrs
Abbreviated $Amounts
|
2022-23
|
2023-24
|
Buy Out 2024-25
|
Buy Out 2025-26
|
Buy Out 2026-27
|
2027 |
|
|---|---|---|---|---|---|---|
| Cap Hit | $860,000$860K | $831,667$832K | $803,333$803K | $803,333$803K | $803,333$803K | RFA 23yrs |
| AAV | $913,333$913K | $885,000$885K | $856,667$857K | $856,667$857K | $856,667$857K | |
| Base | - | - | $775,000$775K | $775,000$775K | $775,000$775K | |
| Performance Bonuses | - | - | - | $80,000$80K | $80,000$80K | |
| Signing Bonuses | $65,000$65K | $95,000$95K | $95,000$95K | - | - | |
| Total Salary | $65,000$65K | $95,000$95K | $870,000$870K | $775,000$775K | $775,000$775K | |
| Minors Salary | - | - | $80,000$80K | $82,500$83K | $82,500$83K | |
| Clauses |
- |
- |
- |
- |
- |
|
| UFA Year | ||||||
| Slide Year |
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$8.50M |
16% |
|
$10.50M |
15% |
|
$5.00M |
14% |
|
$4.82M |
12% |
|
$9.25M |
11% |
|
$6.50M |
11% |
|
$12.60M |
10% |
|
$9.00M |
10% |
RT @andystrickland: Ken Holland to #CBJ rumors don’t seem to quiet down anytime soon. Maybe a long run to the Final would change things but…
RT @LAKingsPR: The @LAKings have mutually agreed to part ways with Assistant Coach Trent Yawney. This move takes effect immediately and a r…
Advertisement
Advertisement
Advertisement