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 Gabriel Vilardi was bought out prior to the 2026-2027 season:
Abbreviated $Amounts
| 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 | |
|---|---|---|---|---|---|---|---|---|---|---|
|
Base Salary
|
$7,600,000$7.60M | $7,600,000$7.60M | $7,600,000$7.60M | $7,600,000$7.60M | $7,600,000$7.60M |
-
|
-
|
-
|
-
|
-
|
| Total Salary | $7,600,000$7.60M | $7,600,000$7.60M | $7,600,000$7.60M | $7,600,000$7.60M | $7,600,000$7.60M |
-
|
-
|
-
|
-
|
-
|
| Signing Bonus |
-
|
-
|
-
|
-
|
-
|
- | - | - | - | - |
| Annual Buyout Cost | $2,533,333$2.53M | $2,533,333$2.53M | $2,533,333$2.53M | $2,533,333$2.53M | $2,533,333$2.53M | $2,533,333$2.53M | $2,533,333$2.53M | $2,533,333$2.53M | $2,533,333$2.53M | $2,533,333$2.53M |
|
Original Cap Hit
|
$7,500,000$7.50M | $7,500,000$7.50M | $7,500,000$7.50M | $7,500,000$7.50M | $7,500,000$7.50M | - | - | - | - | - |
 Buyout Cap Hit |
$2,433,333$2.43M | $2,433,333$2.43M | $2,433,333$2.43M | $2,433,333$2.43M | $2,433,333$2.43M | $2,533,333$2.53M | $2,533,333$2.53M | $2,533,333$2.53M | $2,533,333$2.53M | $2,533,333$2.53M |
Savings
|
$5,066,667$5.07M | $5,066,667$5.07M | $5,066,667$5.07M | $5,066,667$5.07M | $5,066,667$5.07M | $-2,533,333$-2.53M | $-2,533,333$-2.53M | $-2,533,333$-2.53M | $-2,533,333$-2.53M | $-2,533,333$-2.53M |
Total Cost
$38,000,000$38.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 26 years old at the buyout, giving him a 67% buyout multiplier.
$25,333,333$25.33M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$2,533,333$2.53M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
26/27
30/31
35/36
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
5
Contract End
2030-31
Buyout Length
10
Buyout End
2035-36
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
Abbreviated $Amounts
|
2025-26
|
2026-27
|
2027-28
|
2028-29
|
2029-30
|
2030-31
|
2031 |
|
|---|---|---|---|---|---|---|---|
| Cap Hit | $7,500,000$7.50M | $7,500,000$7.50M | $7,500,000$7.50M | $7,500,000$7.50M | $7,500,000$7.50M | $7,500,000$7.50M | UFAage 31 |
| AAV | $7,500,000$7.50M | $7,500,000$7.50M | $7,500,000$7.50M | $7,500,000$7.50M | $7,500,000$7.50M | $7,500,000$7.50M | |
| Base | $3,500,000$3.50M | $7,600,000$7.60M | $7,600,000$7.60M | $7,600,000$7.60M | $7,600,000$7.60M | $7,600,000$7.60M | |
| Performance Bonuses | - | - | - | - | - | - | |
| Signing Bonuses | $3,500,000$3.50M | - | - | - | - | - | |
| Total Salary | $7,000,000$7.00M | $7,600,000$7.60M | $7,600,000$7.60M | $7,600,000$7.60M | $7,600,000$7.60M | $7,600,000$7.60M | |
| Minors Salary |
$7,000,000$7.00M
|
$7,600,000$7.60M
|
$7,600,000$7.60M
|
$7,600,000$7.60M
|
$7,600,000$7.60M
|
$7,600,000$7.60M
|
|
| Clauses | |||||||
| Year Type | RFA | RFA | UFA | UFA | UFA | UFA | |
| UFA Year | |||||||
| Buy Out | Buy Out | 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 |
|---|---|---|
$11.60M |
23% |
|
$9.25M |
18% |
|
$10.50M |
12% |
|
$4.82M |
11% |
|
$14.00M |
10% |
|
$7.00M |
9% |
|
$5.25M |
8% |
|
$12.00M |
8% |
The Latest From PuckPedia
Advertisement
Advertisement