Nico Hischier buyout calculator, cap hit impact
Nico Hischier Buyout Cap Implications
Birthdate January 4, 1999
If Nico Hischier was bought out prior to the 2022-2023 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 23 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $12,166,667
Remaining base salary
($36,500,000 * 33% buyout multiplier).
5 years left in contract.
Buyout applied over 10 years
(2x years remaining on contract)
Annual buyout cost of $1,216,667
(Total buyout cost/10 years)
Nico Hischier projected buyout 2022-2023 season
2022-2023
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
2029-2030
2030-2031
2031-2032
Remaining Base Salary
$36,500,000
$4,500,000
$7,750,000
$7,750,000
$8,000,000
$8,500,000
$0
$0
$0
$0
$0
Original Cap Hit
$7,250,000
$7,250,000
$7,250,000
$7,250,000
$7,250,000
$0
$0
$0
$0
$0
Contract Signing Bonus
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Contract Total Salary
($4,500,000)
($7,750,000)
($7,750,000)
($8,000,000)
($8,500,000)
($0)
($0)
($0)
($0)
($0)
Annual Buyout Cost
$1,216,667
$1,216,667
$1,216,667
$1,216,667
$1,216,667
$1,216,667
$1,216,667
$1,216,667
$1,216,667
$1,216,667
ACTUAL CAP HIT 
$3,966,667
$716,667
$716,667
$466,667
$-33,333
$1,216,667
$1,216,667
$1,216,667
$1,216,667
$1,216,667
Savings
$3,283,333
$6,533,333
$6,533,333
$6,783,333
$7,283,333
$-1,216,667
$-1,216,667
$-1,216,667
$-1,216,667
$-1,216,667
Birthdate January 4, 1999
If Nico Hischier was bought out prior to the 2022-2023 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 23 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $12,166,667
Remaining base salary
($36,500,000 * 33% buyout multiplier).
5 years left in contract.
Buyout applied over 10 years
(2x years remaining on contract)
Annual buyout cost of $1,216,667
(Total buyout cost/10 years)
Nico Hischier projected buyout 2022-2023 season
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | 2030-2031 | 2031-2032 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Remaining Base Salary $36,500,000 |
$4,500,000 | $7,750,000 | $7,750,000 | $8,000,000 | $8,500,000 | $0 | $0 | $0 | $0 | $0 |
| Original Cap Hit | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $0 | $0 | $0 | $0 | $0 |
| Contract Signing Bonus | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($4,500,000) | ($7,750,000) | ($7,750,000) | ($8,000,000) | ($8,500,000) | ($0) | ($0) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $1,216,667 | $1,216,667 | $1,216,667 | $1,216,667 | $1,216,667 | $1,216,667 | $1,216,667 | $1,216,667 | $1,216,667 | $1,216,667 |
| ACTUAL CAP HIT
|
$3,966,667 | $716,667 | $716,667 | $466,667 | $-33,333 | $1,216,667 | $1,216,667 | $1,216,667 | $1,216,667 | $1,216,667 |
| Savings | $3,283,333 | $6,533,333 | $6,533,333 | $6,783,333 | $7,283,333 | $-1,216,667 | $-1,216,667 | $-1,216,667 | $-1,216,667 | $-1,216,667 |
Active Contract
Standard Contract | 7 Years $50,750,000 8.68% of cap space
| 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | ||
|---|---|---|---|---|---|---|---|---|
| Cap Hit | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | UFA |
| AAV | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $4,000,000 | $7,250,000 | $4,500,000 | $7,750,000 | $7,750,000 | $8,000,000 | $8,500,000 | |
| Signing Bonuses | $3,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Total Salary | $7,000,000 | $7,250,000 | $4,500,000 | $7,750,000 | $7,750,000 | $8,000,000 | $8,500,000 | |
| Minors Salary | $7,000,000 | $7,250,000 | $4,500,000 | $7,750,000 | $7,750,000 | $8,000,000 | $8,500,000 | |
| Clauses | ||||||||
| UFA Year | ||||||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | |||||
| 10 team no trade list | ||||||||