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 Nick Suzuki 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 | |
|---|---|---|---|---|---|---|---|---|
|
Base Salary
|
$6,250,000$6.25M | $6,000,000$6.00M | $3,000,000$3.00M | $3,000,000$3.00M |
-
|
-
|
-
|
-
|
| Total Salary | $6,250,000$6.25M | $6,000,000$6.00M | $6,000,000$6.00M | $6,000,000$6.00M |
-
|
-
|
-
|
-
|
| Signing Bonus |
-
|
-
|
$3,000,000$3.00M | $3,000,000$3.00M | - | - | - | - |
| Annual Buyout Cost | $1,520,833$1.52M | $1,520,833$1.52M | $1,520,833$1.52M | $1,520,833$1.52M | $1,520,833$1.52M | $1,520,833$1.52M | $1,520,833$1.52M | $1,520,833$1.52M |
|
Original Cap Hit
|
$7,875,000$7.88M | $7,875,000$7.88M | $7,875,000$7.88M | $7,875,000$7.88M | - | - | - | - |
 Buyout Cap Hit |
$3,145,833$3.15M | $3,395,833$3.40M | $6,395,833$6.40M | $6,395,833$6.40M | $1,520,833$1.52M | $1,520,833$1.52M | $1,520,833$1.52M | $1,520,833$1.52M |
Savings
|
$4,729,167$4.73M | $4,479,167$4.48M | $1,479,167$1.48M | $1,479,167$1.48M | $-1,520,833$-1.52M | $-1,520,833$-1.52M | $-1,520,833$-1.52M | $-1,520,833$-1.52M |
Total Cost
$18,250,000$18.25M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 26 years old at the buyout, giving him a 67% buyout multiplier.
$12,166,667$12.17M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$1,520,833$1.52M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
26/27
29/30
33/34
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
4
Contract End
2029-30
Buyout Length
8
Buyout End
2033-34
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
Abbreviated $Amounts
|
2022-23
|
2023-24
|
2024-25
|
2025-26
|
2026-27
|
2027-28
|
2028-29
|
2029-30
|
2030 |
|
|---|---|---|---|---|---|---|---|---|---|
| Cap Hit | $7,875,000$7.88M | $7,875,000$7.88M | $7,875,000$7.88M | $7,875,000$7.88M | $7,875,000$7.88M | $7,875,000$7.88M | $7,875,000$7.88M | $7,875,000$7.88M | UFAage 30 |
| AAV | $7,875,000$7.88M | $7,875,000$7.88M | $7,875,000$7.88M | $7,875,000$7.88M | $7,875,000$7.88M | $7,875,000$7.88M | $7,875,000$7.88M | $7,875,000$7.88M | |
| Base | $5,999,986$6.00M | $10,000,000$10.00M | $10,000,000$10.00M | $8,750,000$8.75M | $6,250,000$6.25M | $6,000,000$6.00M | $3,000,000$3.00M | $3,000,000$3.00M | |
| Performance Bonuses | - | - | - | - | - | - | - | - | |
| Signing Bonuses | $4,000,014$4.00M | - | - | - | - | - | $3,000,000$3.00M | $3,000,000$3.00M | |
| Total Salary | $10,000,000$10.00M | $10,000,000$10.00M | $10,000,000$10.00M | $8,750,000$8.75M | $6,250,000$6.25M | $6,000,000$6.00M | $6,000,000$6.00M | $6,000,000$6.00M | |
| Minors Salary |
$10,000,000$10.00M
|
$10,000,000$10.00M
|
$10,000,000$10.00M
|
$8,750,000$8.75M
|
$6,250,000$6.25M
|
$6,000,000$6.00M
|
$6,000,000$6.00M
|
$6,000,000$6.00M
|
|
| Clauses |
M-NTC
|
M-NTC
|
M-NTC
|
M-NTC
|
|||||
| Year Type | RFA | RFA | RFA | RFA | UFA | UFA | UFA | UFA | |
| UFA Year | |||||||||
| Buy Out | Buy Out | Buy Out | Buy Out | Buy Out |
Notes
Yrs 5-8: 10 Team No Trade List
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 |
8% |
|
$5.25M |
8% |
|
$12.00M |
8% |
The Latest From PuckPedia
Advertisement
Advertisement