NHL Buyout Calculator

Noah Hanifin

age27
posD
shotl
h6'3"
w216lbs
Birthdate
Jan 25, 1997
Player Profile

If Noah Hanifin was bought out prior to the 2024-2025 season.

Total Cost

$29,400,000$29.40M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 27 years old at the buyout, giving him a 67% buyout multiplier.
$19,600,000$19.60M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,225,000$1.23M
$19,600,000$19.60M / 16yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
16yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
$
$
24/25
31/32
39/40
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 8
Contract End 2031-32
Buyout Length 16
Buyout End 2039-40

Buyout Summary

Abbreviated $Amounts
Noah Hanifin
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36 2036-37 2037-38 2038-39 2039-40
Original Cap Hit
$7,350,000$7.35M $7,350,000$7.35M $7,350,000$7.35M $7,350,000$7.35M $7,350,000$7.35M $7,350,000$7.35M $7,350,000$7.35M $7,350,000$7.35M - - - - - - - -
Base Salary
($1,000,000$1.00M) ($1,600,000$1.60M) ($2,000,000$2.00M) ($2,000,000$2.00M) ($5,700,000$5.70M) ($5,700,000$5.70M) ($5,700,000$5.70M) ($5,700,000$5.70M) (-) (-) (-) (-) (-) (-) (-) (-)
Total Salary ($9,500,000$9.50M) ($9,500,000$9.50M) ($9,500,000$9.50M) ($7,500,000$7.50M) ($5,700,000$5.70M) ($5,700,000$5.70M) ($5,700,000$5.70M) ($5,700,000$5.70M) (-) (-) (-) (-) (-) (-) (-) (-)
Signing Bonus $8,500,000$8.50M $7,900,000$7.90M $7,500,000$7.50M $5,500,000$5.50M - - - - - - - - - - - -
Annual Buyout Cost $1,225,000$1.23M $1,225,000$1.23M $1,225,000$1.23M $1,225,000$1.23M $1,225,000$1.23M $1,225,000$1.23M $1,225,000$1.23M $1,225,000$1.23M $1,225,000$1.23M $1,225,000$1.23M $1,225,000$1.23M $1,225,000$1.23M $1,225,000$1.23M $1,225,000$1.23M $1,225,000$1.23M $1,225,000$1.23M
Actual Cap Hit
$7,575,000$7.58M
$6,975,000$6.98M
$6,575,000$6.58M
$6,575,000$6.58M
$2,875,000$2.88M
$2,875,000$2.88M
$2,875,000$2.88M
$2,875,000$2.88M
$1,225,000$1.23M
$1,225,000$1.23M
$1,225,000$1.23M
$1,225,000$1.23M
$1,225,000$1.23M
$1,225,000$1.23M
$1,225,000$1.23M
$1,225,000$1.23M
Savings
100.0%
$-225,000$-225K
$375,000$375K
$775,000$775K
$775,000$775K
$4,475,000$4.48M
$4,475,000$4.48M
$4,475,000$4.48M
$4,475,000$4.48M
$-1,225,000$-1.23M
$-1,225,000$-1.23M
$-1,225,000$-1.23M
$-1,225,000$-1.23M
$-1,225,000$-1.23M
$-1,225,000$-1.23M
$-1,225,000$-1.23M
$-1,225,000$-1.23M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2032 Standard Contract
8yrs
value$58,800,000$58.80M
cap hit$7,350,000$7.35M
Abbreviated $Amounts
Buy Out
2024-25
Buy Out
2025-26
Buy Out
2026-27
Buy Out
2027-28
Buy Out
2028-29
Buy Out
2029-30
Buy Out
2030-31
Buy Out
2031-32
2032
Cap Hit $7,350,000$7.35M $7,350,000$7.35M $7,350,000$7.35M $7,350,000$7.35M $7,350,000$7.35M $7,350,000$7.35M $7,350,000$7.35M $7,350,000$7.35M UFAage 35
AAV $7,350,000$7.35M $7,350,000$7.35M $7,350,000$7.35M $7,350,000$7.35M $7,350,000$7.35M $7,350,000$7.35M $7,350,000$7.35M $7,350,000$7.35M
Base $1,000,000$1.00M $1,600,000$1.60M $2,000,000$2.00M $2,000,000$2.00M $5,700,000$5.70M $5,700,000$5.70M $5,700,000$5.70M $5,700,000$5.70M
Performance Bonuses - - - - - - - -
Signing Bonuses $8,500,000$8.50M $7,900,000$7.90M $7,500,000$7.50M $5,500,000$5.50M - - - -
Total Salary $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $7,500,000$7.50M $5,700,000$5.70M $5,700,000$5.70M $5,700,000$5.70M $5,700,000$5.70M
Minors Salary $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $7,500,000$7.50M $5,700,000$5.70M $5,700,000$5.70M $5,700,000$5.70M $5,700,000$5.70M
Clauses
NTC
NTC
NTC
NTC
NTC
NTC
M-NTC
M-NTC
UFA Year

Advertisement
Advertisement
Advertisement