Contract Buyout Calculator - Zach Hyman, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2021-22 | 29 | NMC | $5,500,000 | $5,500,000 | - | $1,000,000 | $1,550,000 | $2,550,000 | $2,550,000 | |
| 2022-23 | 30 | NMC | $5,500,000 | $5,500,000 | - | - | $5,100,000 | $5,100,000 | $5,100,000 | |
| 2023-24 | 31 | NMC | $5,500,000 | $5,500,000 | - | - | $7,650,000 | $7,650,000 | $7,650,000 | |
| 2024-25 | 32 | NMC | $5,500,000 | $5,500,000 | - | - | $7,700,000 | $7,700,000 | $7,700,000 | |
| 2025-26 | 33 | NMC | $5,500,000 | $5,500,000 | - | $1,000,000 | $5,425,000 | $6,425,000 | $6,425,000 | |
| 2026-27 | 34 | M-NTC | $5,500,000 | $5,500,000 | - | $3,000,000 | $2,175,000 | $5,175,000 | $5,175,000 | |
| 2027-28 | 35 | M-NTC | $5,500,000 | $5,500,000 | - | $1,250,000 | $2,650,000 | $3,900,000 | $3,900,000 | |
| Total | - | $6,250,000 | $32,250,000 | $38,500,000 | $38,500,000 |
Signed:
Team: Edmonton Oilers
GM: -
Exp. Status:
Cap %:
Clause: Player can submit a 10 team trade list in 2026-27 and 2027-28.
Buyout Impact on Edmonton Oilers (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $6,425,000 | $2,138,889 | $4,286,111 | $5,500,000 | $1,213,889 | $4,286,111 |
| 2026-27 | $5,175,000 | $4,138,889 | $1,036,111 | $5,500,000 | $4,463,889 | $1,036,111 |
| 2027-28 | $3,900,000 | $2,388,889 | $1,511,111 | $5,500,000 | $3,988,889 | $1,511,111 |
| 2028-29 | $0 | $1,138,889 | $-1,138,889 | $0 | $1,138,889 | $-1,138,889 |
| 2029-30 | $0 | $1,138,889 | $-1,138,889 | $0 | $1,138,889 | $-1,138,889 |
| 2030-31 | $0 | $1,138,889 | $-1,138,889 | $0 | $1,138,889 | $-1,138,889 |