NHL Buyout Calculator

Adin Hill

#33
age27
posG
shot
h6'6"
w214lbs
Birthdate
May 11, 1996
Player Profile

If Adin Hill was bought out prior to the 2024-2025 season.

Total Cost

$4,200,000$4.20M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 28 years old at the buyout, giving him a 67% buyout multiplier.
$2,800,000$2.80M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,400,000$1.40M
 $2,800,000$2.80M / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
24/25
25/26
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2024-25
Buyout Length 2
Buyout End 2025-26

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26
Original Cap Hit
 $4,900,000$4.90M -
Base Salary
 ($4,200,000$4.20M) (-)
Total Salary ($4,200,000$4.20M) (-)
Signing Bonus - -
Annual Buyout Cost $1,400,000$1.40M $1,400,000$1.40M
Actual Cap Hit
$2,100,000$2.10M
$1,400,000$1.40M
Savings
100.0%
$2,800,000$2.80M
$-1,400,000$-1.40M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2025 Standard Contract
2yrs
value$9,800,000$9.80M
cap hit$4,900,000$4.90M
Abbreviated $Amounts
2023-24
 Buy Out
2024-25
2025
Cap Hit $4,900,000$4.90M $4,900,000$4.90M
UFA
29yrs
AAV $4,900,000$4.90M $4,900,000$4.90M
Base $1,600,000$1.60M $4,200,000$4.20M
Performance Bonuses - -
Signing Bonuses $4,000,000$4.00M -
Total Salary $5,600,000$5.60M $4,200,000$4.20M
Minors Salary $5,600,000$5.60M $4,200,000$4.20M
Clauses
M-NTC
M-NTC
UFA Year
PuckPedia
Apr 27
PuckPedia
RT @PierreVLeBrun: Sheldon Keefe says Auston Matthews was pulled by the doctor due to the illness he’s been dealing with
PuckPedia
Apr 27
PuckPedia
RT @reporterchris: The #leafs have lost six straight playoff games on home ice, getting outscored 21-11 in the process.
Advertisement
Advertisement
Advertisement