Use the PuckPedia Buyout Calculator to see the cash and salary cap impact of a buyout. To understand how NHL contract buyouts work, visit our Capology section, or Ask The Capologist.
NHL Buyout Calculator
Buyout Summary
If Dylan Demelo was bought out prior to the 2026-2027 season:
Abbreviated $Amounts
| 2026-27 | 2027-28 | 2028-29 | 2029-30 | |
|---|---|---|---|---|
|
Base Salary
|
$5,000,000$5.00M | $4,100,000$4.10M |
-
|
-
|
| Total Salary | $5,000,000$5.00M | $4,100,000$4.10M |
-
|
-
|
| Signing Bonus |
-
|
-
|
- | - |
| Annual Buyout Cost | $1,516,667$1.52M | $1,516,667$1.52M | $1,516,667$1.52M | $1,516,667$1.52M |
|
Original Cap Hit
|
$4,900,000$4.90M | $4,900,000$4.90M | - | - |
 Buyout Cap Hit |
$1,416,667$1.42M | $2,316,667$2.32M | $1,516,667$1.52M | $1,516,667$1.52M |
Savings
|
$3,483,333$3.48M | $2,583,333$2.58M | $-1,516,667$-1.52M | $-1,516,667$-1.52M |
Total Cost
$9,100,000$9.10M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 33 years old at the buyout, giving him a 67% buyout multiplier.
$6,066,667$6.07M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$1,516,667$1.52M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
26/27
27/28
29/30
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
2
Contract End
2027-28
Buyout Length
4
Buyout End
2029-30
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
Abbreviated $Amounts
|
2024-25
|
2025-26
|
2026-27
|
2027-28
|
2028 |
|
|---|---|---|---|---|---|
| Cap Hit | $4,900,000$4.90M | $4,900,000$4.90M | $4,900,000$4.90M | $4,900,000$4.90M | UFAage 35 |
| AAV | $4,900,000$4.90M | $4,900,000$4.90M | $4,900,000$4.90M | $4,900,000$4.90M | |
| Base | $5,500,000$5.50M | $5,000,000$5.00M | $5,000,000$5.00M | $4,100,000$4.10M | |
| Performance Bonuses | - | - | - | - | |
| Signing Bonuses | - | - | - | - | |
| Total Salary | $5,500,000$5.50M | $5,000,000$5.00M | $5,000,000$5.00M | $4,100,000$4.10M | |
| Minors Salary |
$5,500,000$5.50M
|
$5,000,000$5.00M
|
$5,000,000$5.00M
|
$4,100,000$4.10M
|
|
| Clauses |
M-NTC
|
M-NTC
|
M-NTC
|
M-NTC
|
|
| Year Type | UFA | UFA | UFA | UFA | |
| UFA Year | |||||
| Buy Out | Buy Out | Buy Out |
Notes
10 Team No Trade List
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$11.60M |
22% |
|
$9.25M |
19% |
|
$10.50M |
13% |
|
$4.82M |
10% |
|
$14.00M |
10% |
|
$5.25M |
9% |
|
$12.00M |
8% |
|
$4.50M |
8% |
The Latest From PuckPedia
Advertisement
Advertisement