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 2029-2030 season.

Total Cost

$17,100,000$17.10M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 32 years old at the buyout, giving him a 67% buyout multiplier.
$11,400,000$11.40M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,900,000$1.90M
$11,400,000$11.40M / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
29/30
31/32
34/35
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2031-32
Buyout Length 6
Buyout End 2034-35

Buyout Summary

Abbreviated $Amounts
Noah Hanifin
2029-30 2030-31 2031-32 2032-33 2033-34 2034-35
Original Cap Hit
$7,350,000$7.35M $7,350,000$7.35M $7,350,000$7.35M - - -
Base Salary
($5,700,000$5.70M) ($5,700,000$5.70M) ($5,700,000$5.70M) (-) (-) (-)
Total Salary ($5,700,000$5.70M) ($5,700,000$5.70M) ($5,700,000$5.70M) (-) (-) (-)
Signing Bonus - - - - - -
Annual Buyout Cost $1,900,000$1.90M $1,900,000$1.90M $1,900,000$1.90M $1,900,000$1.90M $1,900,000$1.90M $1,900,000$1.90M
Actual Cap Hit
$3,550,000$3.55M
$3,550,000$3.55M
$3,550,000$3.55M
$1,900,000$1.90M
$1,900,000$1.90M
$1,900,000$1.90M
Savings
100.0%
$3,800,000$3.80M
$3,800,000$3.80M
$3,800,000$3.80M
$-1,900,000$-1.90M
$-1,900,000$-1.90M
$-1,900,000$-1.90M
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