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 Jeremy Swayman was bought out prior to the 2025-2026 season.
Buyout Summary
Abbreviated $Amounts
Jeremy Swayman |
2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 | 2036-37 | 2037-38 | 2038-39 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Base Salary
|
($6,000,000$6.00M) | ($5,500,000$5.50M) | ($5,000,000$5.00M) | ($5,500,000$5.50M) | ($5,500,000$5.50M) | ($5,000,000$5.00M) | ($4,500,000$4.50M) |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
| Total Salary | ($10,000,000$10.00M) | ($7,500,000$7.50M) | ($8,000,000$8.00M) | ($8,000,000$8.00M) | ($8,000,000$8.00M) | ($7,500,000$7.50M) | ($7,000,000$7.00M) |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
| Signing Bonus | $4,000,000$4.00M | $2,000,000$2.00M | $3,000,000$3.00M | $2,500,000$2.50M | $2,500,000$2.50M | $2,500,000$2.50M | $2,500,000$2.50M | - |
- |
- |
- |
- |
- |
- |
| Annual Buyout Cost | $1,761,905$1.76M | $1,761,905$1.76M | $1,761,905$1.76M | $1,761,905$1.76M | $1,761,905$1.76M | $1,761,905$1.76M | $1,761,905$1.76M | $1,761,905$1.76M | $1,761,905$1.76M | $1,761,905$1.76M | $1,761,905$1.76M | $1,761,905$1.76M | $1,761,905$1.76M | $1,761,905$1.76M |
|
Original Cap Hit
|
$8,250,000$8.25M | $8,250,000$8.25M | $8,250,000$8.25M | $8,250,000$8.25M | $8,250,000$8.25M | $8,250,000$8.25M | $8,250,000$8.25M | - |
- |
- |
- |
- |
- |
- |
 Actual Cap Hit |
$4,011,905$4.01M |
$4,511,905$4.51M |
$5,011,905$5.01M |
$4,511,905$4.51M |
$4,511,905$4.51M |
$5,011,905$5.01M |
$5,511,905$5.51M |
$1,761,905$1.76M |
$1,761,905$1.76M |
$1,761,905$1.76M |
$1,761,905$1.76M |
$1,761,905$1.76M |
$1,761,905$1.76M |
$1,761,905$1.76M |
Savings 100.0% |
$4,238,095$4.24M |
$3,738,095$3.74M |
$3,238,095$3.24M |
$3,738,095$3.74M |
$3,738,095$3.74M |
$3,238,095$3.24M |
$2,738,095$2.74M |
$-1,761,905$-1.76M |
$-1,761,905$-1.76M |
$-1,761,905$-1.76M |
$-1,761,905$-1.76M |
$-1,761,905$-1.76M |
$-1,761,905$-1.76M |
$-1,761,905$-1.76M |
Total Cost
$37,000,000$37.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 26 years old at the buyout, giving him a 67% buyout multiplier.
$24,666,667$24.67M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$1,761,905$1.76M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
14yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
$
25/26
31/32
38/39
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
7
Contract End
2031-32
Buyout Length
14
Buyout End
2038-39
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
|
2028-29
|
2029-30
|
2030-31
|
2031-32
|
2032 |
|
|---|---|---|---|---|---|---|---|---|---|
| Cap Hit | $8,250,000$8.25M | $8,250,000$8.25M | $8,250,000$8.25M | $8,250,000$8.25M | $8,250,000$8.25M | $8,250,000$8.25M | $8,250,000$8.25M | $8,250,000$8.25M | UFAage 33 |
| AAV | $8,250,000$8.25M | $8,250,000$8.25M | $8,250,000$8.25M | $8,250,000$8.25M | $8,250,000$8.25M | $8,250,000$8.25M | $8,250,000$8.25M | $8,250,000$8.25M | |
| Base | $6,000,000$6.00M | $6,000,000$6.00M | $5,500,000$5.50M | $5,000,000$5.00M | $5,500,000$5.50M | $5,500,000$5.50M | $5,000,000$5.00M | $4,500,000$4.50M | |
| Performance Bonuses | - | - | - | - | - | - | - | - | |
| Signing Bonuses | $4,000,000$4.00M | $4,000,000$4.00M | $2,000,000$2.00M | $3,000,000$3.00M | $2,500,000$2.50M | $2,500,000$2.50M | $2,500,000$2.50M | $2,500,000$2.50M | |
| Total Salary | $10,000,000$10.00M | $10,000,000$10.00M | $7,500,000$7.50M | $8,000,000$8.00M | $8,000,000$8.00M | $8,000,000$8.00M | $7,500,000$7.50M | $7,000,000$7.00M | |
| Minors Salary |
$10,000,000$10.00M
|
$10,000,000$10.00M
|
$7,500,000$7.50M
|
$8,000,000$8.00M
|
$8,000,000$8.00M
|
$8,000,000$8.00M
|
$7,500,000$7.50M
|
$7,000,000$7.00M
|
|
| Clauses |
NMC
|
NMC
|
NMC
|
NMC
M-NTC
|
M-NTC
|
M-NTC
|
|||
| Year Type | RFA | RFA | UFA | UFA | UFA | UFA | UFA | UFA | |
| UFA Year | |||||||||
| Buy Out | Buy Out | Buy Out | Buy Out | Buy Out | Buy Out | Buy Out | Buy Out |
Notes
No Move becomes 10 Team Approved Trade List on June 1, 2030. On June 1, 2031, it becomes 10 team No Trade List.
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$9.25M |
26% |
|
$4.82M |
13% |
|
$7.50M |
13% |
|
$14.00M |
11% |
|
$5.25M |
11% |
|
$11.60M |
9% |
|
$4.29M |
9% |
|
$9.85M |
9% |
The Latest From PuckPedia
Advertisement
Advertisement