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 Ryan Ellis was bought out prior to the 2026-2027 season:
Abbreviated $Amounts
| 2026-27 | 2027-28 | |
|---|---|---|
|
Base Salary
|
$4,500,000$4.50M |
-
|
| Total Salary | $4,500,000$4.50M |
-
|
| Signing Bonus |
-
|
- |
| Annual Buyout Cost | $1,500,000$1.50M | $1,500,000$1.50M |
|
Original Cap Hit
|
$6,250,000$6.25M | - |
 Buyout Cap Hit |
$3,250,000$3.25M | $1,500,000$1.50M |
Savings
|
$3,000,000$3.00M | $-1,500,000$-1.50M |
Total Cost
$4,500,000$4.50M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 35 years old at the buyout, giving him a 67% buyout multiplier.
$3,000,000$3.00M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$1,500,000$1.50M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
26/27
27/28
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
1
Contract End
2026-27
Buyout Length
2
Buyout End
2027-28
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
Abbreviated $Amounts
|
2019-20
|
2020-21
|
2021-22
|
2022-23
|
2023-24
|
2024-25
|
2025-26
|
2026-27
|
2027 |
|
|---|---|---|---|---|---|---|---|---|---|
| Cap Hit | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | UFAage 36 |
| AAV | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | |
| Base | $700,000$700K | $5,300,000$5.30M | $7,700,000$7.70M | $5,300,000$5.30M | $7,500,000$7.50M | $6,500,000$6.50M | $5,500,000$5.50M | $4,500,000$4.50M | |
| Performance Bonuses | - | - | - | - | - | - | - | - | |
| Signing Bonuses | $7,000,000$7.00M | - | - | - | - | - | - | - | |
| Total Salary | $7,700,000$7.70M | $5,300,000$5.30M | $7,700,000$7.70M | $5,300,000$5.30M | $7,500,000$7.50M | $6,500,000$6.50M | $5,500,000$5.50M | $4,500,000$4.50M | |
| Minors Salary |
$7,700,000$7.70M
|
$5,300,000$5.30M
|
$7,700,000$7.70M
|
$5,300,000$5.30M
|
$7,500,000$7.50M
|
$6,500,000$6.50M
|
$5,500,000$5.50M
|
$4,500,000$4.50M
|
|
| Clauses | |||||||||
| Year Type | UFA | UFA | UFA | UFA | UFA | UFA | UFA | UFA | |
| UFA Year | |||||||||
| Buy Out | Buy Out |
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$9.25M |
19% |
|
$3.85M |
16% |
|
$11.60M |
16% |
|
$10.50M |
12% |
|
$4.82M |
9% |
|
$14.00M |
9% |
|
$6.50M |
9% |
|
$8.00M |
9% |
The Latest From PuckPedia
Advertisement
Advertisement