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 2025-2026 season.

Total Cost

$16,500,000$16.50M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 26 years old at the buyout, giving him a 67% buyout multiplier.
$11,000,000$11.00M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,750,000$2.75M
$11,000,000$11.00M / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
25/26
26/27
28/29
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2026-27
Buyout Length 4
Buyout End 2028-29

Buyout Summary

Abbreviated $Amounts
2025-26 2026-27 2027-28 2028-29
Original Cap Hit
$7,250,000$7.25M $7,250,000$7.25M - -
Base Salary
($8,000,000$8.00M) ($8,500,000$8.50M) (-) (-)
Total Salary ($8,000,000$8.00M) ($8,500,000$8.50M) (-) (-)
Signing Bonus - - - -
Annual Buyout Cost $2,750,000$2.75M $2,750,000$2.75M $2,750,000$2.75M $2,750,000$2.75M
Actual Cap Hit
$2,000,000$2.00M
$1,500,000$1.50M
$2,750,000$2.75M
$2,750,000$2.75M
Savings
100.0%
$5,250,000$5.25M
$5,750,000$5.75M
$-2,750,000$-2.75M
$-2,750,000$-2.75M
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
UFA
28yrs
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
-
-
-
-
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement