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 Etienne Morin was bought out prior to the 2025-2026 season.
Buyout Summary
Abbreviated $Amounts
Etienne Morin |
2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|
|
Base Salary
|
($800,000$800K) | ($800,000$800K) | ($825,000$825K) |
-
|
-
|
-
|
| Total Salary | ($895,000$895K) | ($895,000$895K) | ($825,000$825K) |
-
|
-
|
-
|
| Signing Bonus | $95,000$95K | $95,000$95K | - |
- |
- |
- |
| Annual Buyout Cost | $134,722$135K | $134,722$135K | $134,722$135K | $134,722$135K | $134,722$135K | $134,722$135K |
|
Original Cap Hit
|
$871,666$872K | $871,666$872K | $871,666$872K | - |
- |
- |
 Actual Cap Hit |
$206,388$206K |
$206,388$206K |
$181,388$181K |
$134,722$135K |
$134,722$135K |
$134,722$135K |
Savings 100.0% |
$665,278$665K |
$665,278$665K |
$690,278$690K |
$-134,722$-135K |
$-134,722$-135K |
$-134,722$-135K |
Total Cost
$2,425,000$2.43M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 20 years old at the buyout, giving him a 33% buyout multiplier.
$808,333$808K
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$134,722$135K
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
25/26
27/28
30/31
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
3
Contract End
2027-28
Buyout Length
6
Buyout End
2030-31
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 | $903,333$903K | $871,666$872K | $871,666$872K | $871,666$872K | RFAage 23 |
| AAV | $950,000$950K | $918,333$918K | $918,333$918K | $918,333$918K | |
| Base | - |
$800,000$800K | $800,000$800K | $825,000$825K | |
| Performance Bonuses | - | $55,000$55K | $55,000$55K | $30,000$30K | |
| Signing Bonuses | $95,000$95K | $95,000$95K | $95,000$95K | - | |
| Total Salary | $95,000$95K | $895,000$895K | $895,000$895K | $825,000$825K | |
| Minors Salary |
-
|
$82,500$83K
|
$82,500$83K
|
$82,500$83K
|
|
| Clauses | |||||
| Year Type | RFA | RFA | RFA | RFA | |
| UFA Year | |||||
| Slide Year | |||||
| Buy Out | Buy Out | Buy Out | Buy Out |
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$9.25M |
24% |
|
$7.50M |
14% |
|
$4.82M |
14% |
|
$14.00M |
11% |
|
$9.85M |
10% |
|
$11.60M |
10% |
|
$8.50M |
9% |
|
$4.29M |
8% |
The Latest From PuckPedia
Advertisement
Advertisement