Quinn Hughes buyout calculator, cap hit impact
Quinn Hughes Buyout Cap Implications
Birthdate October 14, 1999
If Quinn Hughes was bought out prior to the 2024-2025 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 24 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $9,333,333
Remaining base salary
($28,000,000 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $1,555,556
(Total buyout cost/6 years)
Quinn Hughes projected buyout 2024-2025 season
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
2029-2030
Remaining Base Salary
$28,000,000
$9,500,000
$10,250,000
$8,250,000
$0
$0
$0
Original Cap Hit
$7,850,000
$7,850,000
$7,850,000
$0
$0
$0
Contract Signing Bonus
$0
$0
$0
$0
$0
$0
Contract Total Salary
($9,500,000)
($10,250,000)
($8,250,000)
($0)
($0)
($0)
Annual Buyout Cost
$1,555,556
$1,555,556
$1,555,556
$1,555,556
$1,555,556
$1,555,556
ACTUAL CAP HIT 
$-94,444
$-844,444
$1,155,556
$1,555,556
$1,555,556
$1,555,556
Savings
$7,944,444
$8,694,444
$6,694,444
$-1,555,556
$-1,555,556
$-1,555,556
Birthdate October 14, 1999
If Quinn Hughes was bought out prior to the 2024-2025 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 24 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $9,333,333
Remaining base salary
($28,000,000 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $1,555,556
(Total buyout cost/6 years)
Quinn Hughes projected buyout 2024-2025 season
| 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | |
|---|---|---|---|---|---|---|
| Remaining Base Salary $28,000,000 |
$9,500,000 | $10,250,000 | $8,250,000 | $0 | $0 | $0 |
| Original Cap Hit | $7,850,000 | $7,850,000 | $7,850,000 | $0 | $0 | $0 |
| Contract Signing Bonus | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($9,500,000) | ($10,250,000) | ($8,250,000) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $1,555,556 | $1,555,556 | $1,555,556 | $1,555,556 | $1,555,556 | $1,555,556 |
| ACTUAL CAP HIT
|
$-94,444 | $-844,444 | $1,155,556 | $1,555,556 | $1,555,556 | $1,555,556 |
| Savings | $7,944,444 | $8,694,444 | $6,694,444 | $-1,555,556 | $-1,555,556 | $-1,555,556 |
Active Contract
Standard Contract | 6 Years $47,100,000 9.40% of cap space
| 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | ||
|---|---|---|---|---|---|---|---|
| Cap Hit | $7,850,000 | $7,850,000 | $7,850,000 | $7,850,000 | $7,850,000 | $7,850,000 | UFA |
| AAV | $7,850,000 | $7,850,000 | $7,850,000 | $7,850,000 | $7,850,000 | $7,850,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $4,000,000 | $6,500,000 | $8,600,000 | $9,500,000 | $10,250,000 | $8,250,000 | |
| Signing Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | |
| Total Salary | $4,000,000 | $6,500,000 | $8,600,000 | $9,500,000 | $10,250,000 | $8,250,000 | |
| Minors Salary | $4,000,000 | $6,500,000 | $8,600,000 | $9,500,000 | $10,250,000 | $8,250,000 | |
| Clauses | |||||||
| UFA Year | |||||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | ||||