NHL Buyout Calculator

Nico Hischier

#13
age25
posC
shotl
h6'1"
w174lbs
Birthdate
Jan 4, 1999
Player Profile

If Nico Hischier was bought out prior to the 2024-2025 season.

Total Cost

$24,250,000$24.25M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 25 years old at the buyout, giving him a 33% buyout multiplier.
$8,083,333$8.08M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,347,222$1.35M
$8,083,333$8.08M / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
24/25
26/27
29/30
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2026-27
Buyout Length 6
Buyout End 2029-30

Buyout Summary

Abbreviated $Amounts
Nico Hischier
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30
Original Cap Hit
$7,250,000$7.25M $7,250,000$7.25M $7,250,000$7.25M - - -
Base Salary
($7,750,000$7.75M) ($8,000,000$8.00M) ($8,500,000$8.50M) (-) (-) (-)
Total Salary ($7,750,000$7.75M) ($8,000,000$8.00M) ($8,500,000$8.50M) (-) (-) (-)
Signing Bonus - - - - - -
Annual Buyout Cost $1,347,222$1.35M $1,347,222$1.35M $1,347,222$1.35M $1,347,222$1.35M $1,347,222$1.35M $1,347,222$1.35M
Actual Cap Hit
$847,222$847K
$597,222$597K
$97,222$97K
$1,347,222$1.35M
$1,347,222$1.35M
$1,347,222$1.35M
Savings
100.0%
$6,402,778$6.40M
$6,652,778$6.65M
$7,152,778$7.15M
$-1,347,222$-1.35M
$-1,347,222$-1.35M
$-1,347,222$-1.35M
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
Abbreviated $Amounts
2020-21
2021-22
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
Buy Out
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

Advertisement
Advertisement
Advertisement