NHL Buyout Calculator

Simon Benoit

#2
age26
posD
shotl
h6'4"
w212lbs
Birthdate
Sep 19, 1998
Player Profile

If Simon Benoit was bought out prior to the 2026-2027 season.

Total Cost

$1,350,000$1.35M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 27 years old at the buyout, giving him a 67% buyout multiplier.
$900,000$900K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$450,000$450K
$900,000$900K / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
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

Buyout Summary

Abbreviated $Amounts
Simon Benoit
2026-27 2027-28
Original Cap Hit
$1,350,000$1.35M -
Base Salary
($1,350,000$1.35M) (-)
Total Salary ($1,350,000$1.35M) (-)
Signing Bonus - -
Annual Buyout Cost $450,000$450K $450,000$450K
Maple Leafs logo.
Actual Cap Hit
$450,000$450K
$450,000$450K
Maple Leafs logo.
Savings
100.0%
$900,000$900K
$-450,000$-450K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2027 Standard Contract
3yrs
value$4,050,000$4.05M
cap hit$1,350,000$1.35M
Share Player CardEmbed
Abbreviated $Amounts
2024-25
2025-26
2026-27
2027
Cap Hit $1,350,000$1.35M $1,350,000$1.35M $1,350,000$1.35M UFAage 28
AAV $1,350,000$1.35M $1,350,000$1.35M $1,350,000$1.35M
Base $1,350,000$1.35M $1,350,000$1.35M $1,350,000$1.35M
Performance Bonuses - - -
Signing Bonuses - - -
Total Salary $1,350,000$1.35M $1,350,000$1.35M $1,350,000$1.35M
Minors Salary
$1,350,000$1.35M
$1,350,000$1.35M
$1,350,000$1.35M
Clauses
UFA Year
Buy Out Buy Out Buy Out
Advertisement
Advertisement