NHL Buyout Calculator

Etienne Morin

#59
age20
posD
shotl
h6'1"
w185lbs
Birthdate
Mar 9, 2005
Player Profile

If Etienne Morin was bought out prior to the 2026-2027 season.

Buyout Summary

Abbreviated $Amounts
Etienne Morin
2026-27 2027-28 2028-29 2029-30
Base Salary
($800,000$800K) ($825,000$825K)
-
-
Total Salary ($895,000$895K) ($825,000$825K)
-
-
Signing Bonus $95,000$95K
-
-
-
Annual Buyout Cost $135,417$135K $135,417$135K $135,417$135K $135,417$135K
Original Cap Hit
$871,666$872K $871,666$872K
-
-
Flames logo.
Actual Cap Hit
$207,083$207K
$182,083$182K
$135,417$135K
$135,417$135K
Flames logo.
Savings
100.0%
$664,583$665K
$689,583$690K
$-135,417$-135K
$-135,417$-135K

Total Cost

$1,625,000$1.63M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 21 years old at the buyout, giving him a 33% buyout multiplier.
$541,667$542K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$135,417$135K
$541,667$542K / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
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

3yrs
value$2,614,998$2.61M
cap hit$871,666$872K
Share Player CardEmbed
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
UFA Year
Slide Year
Buy Out Buy Out Buy Out Buy Out
Advertisement
Advertisement