NHL Buyout Calculator

Jack Hughes

#86
age22
posC
shotl
h5'11"
w176lbs
Birthdate
May 14, 2001
Player Profile

If Jack Hughes was bought out prior to the 2025-2026 season.

Total Cost

$38,000,000$38.00M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 24 years old at the buyout, giving him a 33% buyout multiplier.
$12,666,667$12.67M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,266,667$1.27M
 $12,666,667$12.67M / 10yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
25/26
29/30
34/35
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 5
Contract End 2029-30
Buyout Length 10
Buyout End 2034-35

Buyout Summary

Abbreviated $Amounts
2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35
Original Cap Hit
 $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M - - - - -
Base Salary
 ($8,500,000$8.50M) ($8,000,000$8.00M) ($7,500,000$7.50M) ($7,000,000$7.00M) ($7,000,000$7.00M) (-) (-) (-) (-) (-)
Total Salary ($8,500,000$8.50M) ($8,000,000$8.00M) ($7,500,000$7.50M) ($7,000,000$7.00M) ($7,000,000$7.00M) (-) (-) (-) (-) (-)
Signing Bonus - - - - - - - - - -
Annual Buyout Cost $1,266,667$1.27M $1,266,667$1.27M $1,266,667$1.27M $1,266,667$1.27M $1,266,667$1.27M $1,266,667$1.27M $1,266,667$1.27M $1,266,667$1.27M $1,266,667$1.27M $1,266,667$1.27M
Actual Cap Hit
$766,667$767K
$1,266,667$1.27M
$1,766,667$1.77M
$2,266,667$2.27M
$2,266,667$2.27M
$1,266,667$1.27M
$1,266,667$1.27M
$1,266,667$1.27M
$1,266,667$1.27M
$1,266,667$1.27M
Savings
100.0%
$7,233,333$7.23M
$6,733,333$6.73M
$6,233,333$6.23M
$5,733,333$5.73M
$5,733,333$5.73M
$-1,266,667$-1.27M
$-1,266,667$-1.27M
$-1,266,667$-1.27M
$-1,266,667$-1.27M
$-1,266,667$-1.27M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2030 Standard Contract
8yrs
value$64,000,000$64.00M
cap hit$8,000,000$8.00M
Abbreviated $Amounts
2022-23
2023-24
 Buy Out
2024-25
 Buy Out
2025-26
 Buy Out
2026-27
 Buy Out
2027-28
 Buy Out
2028-29
 Buy Out
2029-30
2030
Cap Hit $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M
UFA
29yrs
AAV $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M
Base $7,000,000$7.00M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,000,000$8.00M $7,500,000$7.50M $7,000,000$7.00M $7,000,000$7.00M
Performance Bonuses - - - - - - - -
Signing Bonuses $2,000,000$2.00M - - - - - - -
Total Salary $9,000,000$9.00M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,000,000$8.00M $7,500,000$7.50M $7,000,000$7.00M $7,000,000$7.00M
Minors Salary $9,000,000$9.00M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,000,000$8.00M $7,500,000$7.50M $7,000,000$7.00M $7,000,000$7.00M
Clauses
-
-
-
-
M-NTC
M-NTC
M-NTC
M-NTC
UFA Year
PuckPedia
Apr 25
PuckPedia
RT @RussoHockey: Hearing same thing as Bruce. Believe Dean Evason has permission to meet with Ottawa and already has
PuckPedia
Apr 25
PuckPedia
RT @CraigSMorgan: In the wake of the Coyotes' relocation to Salt Lake City, Arizona Kachinas president and co-founder @lyndsey_fry_18 has e…
Advertisement
Advertisement
Advertisement