Use the PuckPedia Buyout Calculator to see the cash and salary cap impact of a buyout. If you are wondering more about how NHL contract buyouts work, visit our Capology section, or Ask The Capologist.
NHL Buyout Calculator
If Ryan Nugent-Hopkins was bought out prior to the 2024-2025 season.
Total Cost
$18,750,000
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 31 years old at the buyout, giving him a 67% buyout multiplier.
$12,500,000
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$1,250,000
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
24/25
28/29
33/34
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
5
Contract End
2028-2029
Buyout Length
10
Buyout End
2033-2034
Buyout Summary
2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | |
---|---|---|---|---|---|---|---|---|---|---|
Original Cap Hit
|
$5,125,000 $5.1M | $5,125,000 $5.1M | $5,125,000 $5.1M | $5,125,000 $5.1M | $5,125,000 $5.1M | - | - | - | - | - |
Base Salary
|
($6,250,000 $6.3M) | ($4,000,000 $4.0M) | ($2,250,000 $2.3M) | ($2,500,000 $2.5M) | ($3,750,000 $3.8M) | (-) | (-) | (-) | (-) | (-) |
Total Salary | ($6,250,000 $6.3M) | ($6,000,000 $6.0M) | ($4,750,000 $4.8M) | ($3,750,000 $3.8M) | ($3,750,000 $3.8M) | (-) | (-) | (-) | (-) | (-) |
Signing Bonus | - | $2,000,000 $2.0M | $2,500,000 $2.5M | $1,250,000 $1.3M | - | - | - | - | - | - |
Annual Buyout Cost | $1,250,000 $1.3M | $1,250,000 $1.3M | $1,250,000 $1.3M | $1,250,000 $1.3M | $1,250,000 $1.3M | $1,250,000 $1.3M | $1,250,000 $1.3M | $1,250,000 $1.3M | $1,250,000 $1.3M | $1,250,000 $1.3M |
$125,000 $125K |
$2,375,000 $2.4M |
$4,125,000 $4.1M |
$3,875,000 $3.9M |
$2,625,000 $2.6M |
$1,250,000 $1.3M |
$1,250,000 $1.3M |
$1,250,000 $1.3M |
$1,250,000 $1.3M |
$1,250,000 $1.3M |
|
$5,000,000 $5.0M |
$2,750,000 $2.8M |
$1,000,000 $1.0M |
$1,250,000 $1.3M |
$2,500,000 $2.5M |
$-1,250,000 $-1.3M |
$-1,250,000 $-1.3M |
$-1,250,000 $-1.3M |
$-1,250,000 $-1.3M |
$-1,250,000 $-1.3M |
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
2021-2029
Standard Contract
8yr
value$41.0M
cap hit$5.1M
expires
2029
UFA
36yrs
2021-22
|
2022-23
|
2023-24
|
Buy Out 2024-25
|
Buy Out 2025-26
|
Buy Out 2026-27
|
Buy Out 2027-28
|
Buy Out 2028-29
|
2029 |
|
---|---|---|---|---|---|---|---|---|---|
Cap Hit | $5,125,000 $5.1M | $5,125,000 $5.1M | $5,125,000 $5.1M | $5,125,000 $5.1M | $5,125,000 $5.1M | $5,125,000 $5.1M | $5,125,000 $5.1M | $5,125,000 $5.1M | UFA 36yrs |
AAV | $5,125,000 $5.1M | $5,125,000 $5.1M | $5,125,000 $5.1M | $5,125,000 $5.1M | $5,125,000 $5.1M | $5,125,000 $5.1M | $5,125,000 $5.1M | $5,125,000 $5.1M | |
Base | $5,000,000 $5.0M | $5,250,000 $5.3M | $6,250,000 $6.3M | $6,250,000 $6.3M | $4,000,000 $4.0M | $2,250,000 $2.3M | $2,500,000 $2.5M | $3,750,000 $3.8M | |
Performance Bonuses | - | - | - | - | - | - | - | - | |
Signing Bonuses | - | - | - | - | $2,000,000 $2.0M | $2,500,000 $2.5M | $1,250,000 $1.3M | - | |
Total Salary | $5,000,000 $5.0M | $5,250,000 $5.3M | $6,250,000 $6.3M | $6,250,000 $6.3M | $6,000,000 $6.0M | $4,750,000 $4.8M | $3,750,000 $3.8M | $3,750,000 $3.8M | |
Minors Salary | $5,000,000 $5.0M | $5,250,000 $5.3M | $6,250,000 $6.3M | $6,250,000 $6.3M | $6,000,000 $6.0M | $4,750,000 $4.8M | $3,750,000 $3.8M | $3,750,000 $3.8M | |
Clauses |
NMC
|
NMC
|
NMC
|
NMC
|
NMC
|
NMC
|
NMC
|
NMC
|
|
UFA Year |
Advertisement
Advertisement