Contract Buyout Calculator - Nick Suzuki, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2022-23 | 23 | $7,875,000 | $7,875,000 | - | $4,000,014 | $5,999,986 | $10,000,000 | $10,000,000 | ||
| 2023-24 | 24 | $7,875,000 | $7,875,000 | - | - | $10,000,000 | $10,000,000 | $10,000,000 | ||
| 2024-25 | 25 | $7,875,000 | $7,875,000 | - | - | $10,000,000 | $10,000,000 | $10,000,000 | ||
| 2025-26 | 26 | $7,875,000 | $7,875,000 | - | - | $8,750,000 | $8,750,000 | $8,750,000 | ||
| 2026-27 | 27 | M-NTC | $7,875,000 | $7,875,000 | - | - | $6,250,000 | $6,250,000 | $6,250,000 | |
| 2027-28 | 28 | M-NTC | $7,875,000 | $7,875,000 | - | - | $6,000,000 | $6,000,000 | $6,000,000 | |
| 2028-29 | 29 | M-NTC | $7,875,000 | $7,875,000 | - | $3,000,000 | $3,000,000 | $6,000,000 | $6,000,000 | |
| 2029-30 | 30 | M-NTC | $7,875,000 | $7,875,000 | - | $3,000,000 | $3,000,000 | $6,000,000 | $6,000,000 | |
| Total | - | $10,000,014 | $52,999,986 | $63,000,000 | $63,000,000 |
Signed:
Team: Montreal Canadiens
GM: -
Exp. Status:
Cap %:
Clause: Starting in 2026-27 season player can submit a 10 team no trade list.
Buyout Impact on Montreal Canadiens if bought out before August 10 (One-Third Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $8,750,000 | $900,000 | $7,850,000 | $7,875,000 | $25,000 | $7,850,000 |
| 2026-27 | $6,250,000 | $900,000 | $5,350,000 | $7,875,000 | $2,525,000 | $5,350,000 |
| 2027-28 | $6,000,000 | $900,000 | $5,100,000 | $7,875,000 | $2,775,000 | $5,100,000 |
| 2028-29 | $6,000,000 | $3,900,000 | $2,100,000 | $7,875,000 | $5,775,000 | $2,100,000 |
| 2029-30 | $6,000,000 | $3,900,000 | $2,100,000 | $7,875,000 | $5,775,000 | $2,100,000 |
| 2030-31 | $0 | $900,000 | $-900,000 | $0 | $900,000 | $-900,000 |
| 2031-32 | $0 | $900,000 | $-900,000 | $0 | $900,000 | $-900,000 |
| 2032-33 | $0 | $900,000 | $-900,000 | $0 | $900,000 | $-900,000 |
| 2033-34 | $0 | $900,000 | $-900,000 | $0 | $900,000 | $-900,000 |
| 2034-35 | $0 | $900,000 | $-900,000 | $0 | $900,000 | $-900,000 |
Buyout Impact on Montreal Canadiens if bought out on or after August 10 (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $8,750,000 | $1,800,000 | $6,950,000 | $7,875,000 | $925,000 | $6,950,000 |
| 2026-27 | $6,250,000 | $1,800,000 | $4,450,000 | $7,875,000 | $3,425,000 | $4,450,000 |
| 2027-28 | $6,000,000 | $1,800,000 | $4,200,000 | $7,875,000 | $3,675,000 | $4,200,000 |
| 2028-29 | $6,000,000 | $4,800,000 | $1,200,000 | $7,875,000 | $6,675,000 | $1,200,000 |
| 2029-30 | $6,000,000 | $4,800,000 | $1,200,000 | $7,875,000 | $6,675,000 | $1,200,000 |
| 2030-31 | $0 | $1,800,000 | $-1,800,000 | $0 | $1,800,000 | $-1,800,000 |
| 2031-32 | $0 | $1,800,000 | $-1,800,000 | $0 | $1,800,000 | $-1,800,000 |
| 2032-33 | $0 | $1,800,000 | $-1,800,000 | $0 | $1,800,000 | $-1,800,000 |
| 2033-34 | $0 | $1,800,000 | $-1,800,000 | $0 | $1,800,000 | $-1,800,000 |
| 2034-35 | $0 | $1,800,000 | $-1,800,000 | $0 | $1,800,000 | $-1,800,000 |