NHL Buyout Calculator

Isaac Belliveau

#78
age21
posD
shotl
h6'2"
w185lbs
Birthdate
Nov 26, 2002
Player Profile

If Isaac Belliveau was bought out prior to the 2025-2026 season.

Total Cost

$787,500$788K
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 22 years old at the buyout, giving him a 33% buyout multiplier.
$262,500$263K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$131,250$131K
 $262,500$263K / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
25/26
26/27
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2025-26
Buyout Length 2
Buyout End 2026-27

Buyout Summary

Abbreviated $Amounts
2025-26 2026-27
Original Cap Hit
 $875,000$875K -
Base Salary
 ($787,500$788K) (-)
Total Salary ($875,000$875K) (-)
Signing Bonus $87,500$88K -
Annual Buyout Cost $131,250$131K $131,250$131K
Actual Cap Hit
$218,750$219K
$131,250$131K
Savings
100.0%
$656,250$656K
$-131,250$-131K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2026 Entry Level Contract
3yrs
value$2,625,000$2.63M
cap hit$875,000$875K
Abbreviated $Amounts
2023-24
 Buy Out
2024-25
 Buy Out
2025-26
2026
Cap Hit $875,000$875K $875,000$875K $875,000$875K
RFA
23yrs
AAV $875,000$875K $875,000$875K $875,000$875K
Base $787,500$788K $787,500$788K $787,500$788K
Performance Bonuses - - -
Signing Bonuses $87,500$88K $87,500$88K $87,500$88K
Total Salary $875,000$875K $875,000$875K $875,000$875K
Minors Salary $80,000$80K $80,000$80K $80,000$80K
Clauses
-
-
-
UFA Year
PuckPedia
May 17
PuckPedia
RT @PierreVLeBrun: Craig Berube’s deal as Leafs head coach is for 4 years
PuckPedia
May 17
PuckPedia
RT @MapleLeafs: Introducing the 32nd head coach of the Toronto Maple Leafs, Craig Berube
Advertisement
Advertisement
Advertisement