Contract Buyout Calculator - Ryan Nugent-Hopkins, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2021-22 | 28 | NMC | $5,125,000 | $5,125,000 | - | - | $5,000,000 | $5,000,000 | $5,000,000 | |
| 2022-23 | 29 | NMC | $5,125,000 | $5,125,000 | - | - | $5,250,000 | $5,250,000 | $5,250,000 | |
| 2023-24 | 30 | NMC | $5,125,000 | $5,125,000 | - | - | $6,250,000 | $6,250,000 | $6,250,000 | |
| 2024-25 | 31 | NMC | $5,125,000 | $5,125,000 | - | - | $6,250,000 | $6,250,000 | $6,250,000 | |
| 2025-26 | 32 | NMC | $5,125,000 | $5,125,000 | - | $2,000,000 | $4,000,000 | $6,000,000 | $6,000,000 | |
| 2026-27 | 33 | NMC | $5,125,000 | $5,125,000 | - | $2,500,000 | $2,250,000 | $4,750,000 | $4,750,000 | |
| 2027-28 | 34 | NMC | $5,125,000 | $5,125,000 | - | $1,250,000 | $2,500,000 | $3,750,000 | $3,750,000 | |
| 2028-29 | 35 | NMC | $5,125,000 | $5,125,000 | - | - | $3,750,000 | $3,750,000 | $3,750,000 | |
| Total | - | $5,750,000 | $35,250,000 | $41,000,000 | $41,000,000 |
Signed:
Team: Edmonton Oilers
GM: -
Exp. Status:
Cap %:
Buyout Impact on Edmonton Oilers (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $6,000,000 | $3,041,667 | $2,958,333 | $5,125,000 | $2,166,667 | $2,958,333 |
| 2026-27 | $4,750,000 | $3,541,667 | $1,208,333 | $5,125,000 | $3,916,667 | $1,208,333 |
| 2027-28 | $3,750,000 | $2,291,667 | $1,458,333 | $5,125,000 | $3,666,667 | $1,458,333 |
| 2028-29 | $3,750,000 | $1,041,667 | $2,708,333 | $5,125,000 | $2,416,667 | $2,708,333 |
| 2029-30 | $0 | $1,041,667 | $-1,041,667 | $0 | $1,041,667 | $-1,041,667 |
| 2030-31 | $0 | $1,041,667 | $-1,041,667 | $0 | $1,041,667 | $-1,041,667 |
| 2031-32 | $0 | $1,041,667 | $-1,041,667 | $0 | $1,041,667 | $-1,041,667 |
| 2032-33 | $0 | $1,041,667 | $-1,041,667 | $0 | $1,041,667 | $-1,041,667 |