NHL Buyout Calculator

Dennis Hildeby

#41
age22
posG
shot
h6'7"
w223lbs
Birthdate
Aug 19, 2001
Player Profile

If Dennis Hildeby was bought out prior to the 2024-2025 season.

Total Cost

$775,000$775K
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 22 years old at the buyout, giving him a 33% buyout multiplier.
$258,333$258K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$129,167$129K
$258,333$258K / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
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
$843,333$843K -
Base Salary
($775,000$775K) (-)
Total Salary ($855,000$855K) (-)
Signing Bonus $80,000$80K -
Annual Buyout Cost $129,167$129K $129,167$129K
Actual Cap Hit
$197,500$197K
$129,167$129K
Savings
100.0%
$645,833$646K
$-129,167$-129K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2025 Entry Level Contract
3yrs
value$2,529,999$2.53M
cap hit$843,333$843K
Abbreviated $Amounts
2022-23
2023-24
Buy Out
2024-25
2025
Cap Hit $843,333$843K $843,333$843K $843,333$843K
RFA
23yrs
AAV $843,333$843K $843,333$843K $843,333$843K
Base $750,000$750K $775,000$775K $775,000$775K
Performance Bonuses - - -
Signing Bonuses $75,000$75K $75,000$75K $80,000$80K
Total Salary $825,000$825K $850,000$850K $855,000$855K
Minors Salary $82,500$83K $82,500$83K $82,500$83K
Clauses
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement