NHL Buyout Calculator

Roope Hintz

#24
age27
posC
shotl
h6'3"
w216lbs
Birthdate
Nov 17, 1996
Player Profile

If Roope Hintz was bought out prior to the 2026-2027 season.

Total Cost

$32,850,000$32.85M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 29 years old at the buyout, giving him a 67% buyout multiplier.
$21,900,000$21.90M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,190,000$2.19M
 $21,900,000$21.90M / 10yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
26/27
30/31
35/36
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 5
Contract End 2030-31
Buyout Length 10
Buyout End 2035-36

Buyout Summary

Abbreviated $Amounts
2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36
Original Cap Hit
 $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M - - - - -
Base Salary
 ($5,250,000$5.25M) ($6,900,000$6.90M) ($6,900,000$6.90M) ($6,900,000$6.90M) ($6,900,000$6.90M) (-) (-) (-) (-) (-)
Total Salary ($7,250,000$7.25M) ($6,900,000$6.90M) ($6,900,000$6.90M) ($6,900,000$6.90M) ($6,900,000$6.90M) (-) (-) (-) (-) (-)
Signing Bonus $2,000,000$2.00M - - - - - - - - -
Annual Buyout Cost $2,190,000$2.19M $2,190,000$2.19M $2,190,000$2.19M $2,190,000$2.19M $2,190,000$2.19M $2,190,000$2.19M $2,190,000$2.19M $2,190,000$2.19M $2,190,000$2.19M $2,190,000$2.19M
Actual Cap Hit
$5,390,000$5.39M
$3,740,000$3.74M
$3,740,000$3.74M
$3,740,000$3.74M
$3,740,000$3.74M
$2,190,000$2.19M
$2,190,000$2.19M
$2,190,000$2.19M
$2,190,000$2.19M
$2,190,000$2.19M
Savings
100.0%
$3,060,000$3.06M
$4,710,000$4.71M
$4,710,000$4.71M
$4,710,000$4.71M
$4,710,000$4.71M
$-2,190,000$-2.19M
$-2,190,000$-2.19M
$-2,190,000$-2.19M
$-2,190,000$-2.19M
$-2,190,000$-2.19M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2031 Standard Contract
8yrs
value$67,600,000$67.60M
cap hit$8,450,000$8.45M
Abbreviated $Amounts
2023-24
 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
2031
Cap Hit $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M
UFA
34yrs
AAV $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M
Base $7,500,000$7.50M $8,250,000$8.25M $7,000,000$7.00M $5,250,000$5.25M $6,900,000$6.90M $6,900,000$6.90M $6,900,000$6.90M $6,900,000$6.90M
Performance Bonuses - - - - - - - -
Signing Bonuses $4,000,000$4.00M $3,000,000$3.00M $3,000,000$3.00M $2,000,000$2.00M - - - -
Total Salary $11,500,000$11.50M $11,250,000$11.25M $10,000,000$10.00M $7,250,000$7.25M $6,900,000$6.90M $6,900,000$6.90M $6,900,000$6.90M $6,900,000$6.90M
Minors Salary $11,500,000$11.50M $11,250,000$11.25M $10,000,000$10.00M $7,250,000$7.25M $6,900,000$6.90M $6,900,000$6.90M $6,900,000$6.90M $6,900,000$6.90M
Clauses
-
NMC
NMC
NMC
NMC
NMC
NMC
NMC
UFA Year
PuckPedia
Apr 24
PuckPedia
The #SeaKraken signed '23 3rd Round Pick LD Caden Price to 3 year ELC Yr 1: 775K Salary, 92.5K Signing Bonus, 57.5K GP Bonus, 77.5K Minors Yr 2 & 3: 775/90/35/80 Cap Hit 866K, AAV 908K Rep'd by Jason Davidson @tcnewsfeed t.co/UbnPkSd3FT
PuckPedia
Apr 24
PuckPedia
A record 22 teams (69% of teams) used LTIR this season, and 15 finished over the $83.5M salary cap. 11 teams (& maybe 12) will lose cap space next year as their performance bonuses earned this year create a carryover overage next season Read about it: t.co/pgv5639r5C
Advertisement
Advertisement
Advertisement