Use the PuckPedia Buyout Calculator to see the cash and salary cap impact of a buyout. If you are wondering more about how NHL contract buyouts work, visit our Capology section, or Ask The Capologist.
NHL Buyout Calculator
If Nico Hischier was bought out prior to the 2023-2024 season.
Total Cost
$32,000,000$32.00M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 24 years old at the buyout, giving him a 33% buyout multiplier.
$10,666,667$10.67M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$1,333,333$1.33M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
23/24
26/27
30/31
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
4
Contract End
2026-27
Buyout Length
8
Buyout End
2030-31
Buyout Summary
Abbreviated $Amounts
Nico Hischier |
2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|
|
Original Cap Hit
|
$7,250,000$7.25M | $7,250,000$7.25M | $7,250,000$7.25M | $7,250,000$7.25M | - | - | - | - |
|
Base Salary
|
($7,750,000$7.75M) | ($7,750,000$7.75M) | ($8,000,000$8.00M) | ($8,500,000$8.50M) | (-) | (-) | (-) | (-) |
| Total Salary | ($7,750,000$7.75M) | ($7,750,000$7.75M) | ($8,000,000$8.00M) | ($8,500,000$8.50M) | (-) | (-) | (-) | (-) |
| Signing Bonus | - | - | - | - | - | - | - | - |
| Annual Buyout Cost | $1,333,333$1.33M | $1,333,333$1.33M | $1,333,333$1.33M | $1,333,333$1.33M | $1,333,333$1.33M | $1,333,333$1.33M | $1,333,333$1.33M | $1,333,333$1.33M |
 Actual Cap Hit |
$833,333$833K |
$833,333$833K |
$583,333$583K |
$83,333$83K |
$1,333,333$1.33M |
$1,333,333$1.33M |
$1,333,333$1.33M |
$1,333,333$1.33M |
Savings 100.0% |
$6,416,667$6.42M |
$6,416,667$6.42M |
$6,666,667$6.67M |
$7,166,667$7.17M |
$-1,333,333$-1.33M |
$-1,333,333$-1.33M |
$-1,333,333$-1.33M |
$-1,333,333$-1.33M |
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
2020-2027
Standard Contract
7yrs
value$50,750,000$50.75M
cap hit$7,250,000$7.25M
expiry
2027
UFA
age 28
Abbreviated $Amounts
|
2020-21
|
2021-22
|
2022-23
|
2023-24
|
2024-25
|
2025-26
|
2026-27
|
2027 |
|
|---|---|---|---|---|---|---|---|---|
| Cap Hit | $7,250,000$7.25M | $7,250,000$7.25M | $7,250,000$7.25M | $7,250,000$7.25M | $7,250,000$7.25M | $7,250,000$7.25M | $7,250,000$7.25M | UFAage 28 |
| AAV | $7,250,000$7.25M | $7,250,000$7.25M | $7,250,000$7.25M | $7,250,000$7.25M | $7,250,000$7.25M | $7,250,000$7.25M | $7,250,000$7.25M | |
| Base | $4,000,000$4.00M | $7,250,000$7.25M | $4,500,000$4.50M | $7,750,000$7.75M | $7,750,000$7.75M | $8,000,000$8.00M | $8,500,000$8.50M | |
| Performance Bonuses | - | - | - | - | - | - | - | |
| Signing Bonuses | $3,000,000$3.00M | - | - | - | - | - | - | |
| Total Salary | $7,000,000$7.00M | $7,250,000$7.25M | $4,500,000$4.50M | $7,750,000$7.75M | $7,750,000$7.75M | $8,000,000$8.00M | $8,500,000$8.50M | |
| Minors Salary | $7,000,000$7.00M | $7,250,000$7.25M | $4,500,000$4.50M | $7,750,000$7.75M | $7,750,000$7.75M | $8,000,000$8.00M | $8,500,000$8.50M | |
| Clauses |
- |
- |
- |
- |
M-NTC
|
M-NTC
|
M-NTC
|
|
| UFA Year | ||||||||
| Buy Out | Buy Out | Buy Out | Buy Out |
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$9.25M |
20% |
|
$10.50M |
15% |
|
$8.50M |
14% |
|
$5.00M |
12% |
|
$6.50M |
11% |
|
$4.82M |
11% |
|
$9.50M |
9% |
|
$9.00M |
8% |
Remaining RFA's with pending arbitration hearings:
Marchenko #CBJ July 31
Lindgren #NYR Aug 2
Necas #CauseChaos Aug 4
These can be settled up until the hearing starts. Once the hearing begins, a settlement is no longer permitted.
So far, only Stastney was not settled and… t.co/yZufZnE6qR
RT @NHL_Rosters: Carter Savoie has signed with TPS (Liiga).
Savoie spent the last 2+ seasons with the Bakersfield Condors. He was not give…
Advertisement
Advertisement
Advertisement