NHL Buyout Calculator

Ryan Nugent-Hopkins

#93
age31
posC
shotl
h6'0"
w194lbs
Birthdate
Apr 12, 1993
Player Profile

If Ryan Nugent-Hopkins was bought out prior to the 2024-2025 season.

Total Cost

$18,750,000$18.75M
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$12.50M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,250,000$1.25M
 $12,500,000$12.50M / 10yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
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 2028-29
Buyout Length 10
Buyout End 2033-34

Buyout Summary

Abbreviated $Amounts
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$5.13M $5,125,000$5.13M $5,125,000$5.13M $5,125,000$5.13M $5,125,000$5.13M - - - - -
Base Salary
 ($6,250,000$6.25M) ($4,000,000$4.00M) ($2,250,000$2.25M) ($2,500,000$2.50M) ($3,750,000$3.75M) (-) (-) (-) (-) (-)
Total Salary ($6,250,000$6.25M) ($6,000,000$6.00M) ($4,750,000$4.75M) ($3,750,000$3.75M) ($3,750,000$3.75M) (-) (-) (-) (-) (-)
Signing Bonus - $2,000,000$2.00M $2,500,000$2.50M $1,250,000$1.25M - - - - - -
Annual Buyout Cost $1,250,000$1.25M $1,250,000$1.25M $1,250,000$1.25M $1,250,000$1.25M $1,250,000$1.25M $1,250,000$1.25M $1,250,000$1.25M $1,250,000$1.25M $1,250,000$1.25M $1,250,000$1.25M
Actual Cap Hit
$125,000$125K
$2,375,000$2.38M
$4,125,000$4.13M
$3,875,000$3.88M
$2,625,000$2.63M
$1,250,000$1.25M
$1,250,000$1.25M
$1,250,000$1.25M
$1,250,000$1.25M
$1,250,000$1.25M
Savings
100.0%
$5,000,000$5.00M
$2,750,000$2.75M
$1,000,000$1.00M
$1,250,000$1.25M
$2,500,000$2.50M
$-1,250,000$-1.25M
$-1,250,000$-1.25M
$-1,250,000$-1.25M
$-1,250,000$-1.25M
$-1,250,000$-1.25M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2021-2029 Standard Contract
8yrs
value$41,000,000$41.00M
cap hit$5,125,000$5.13M
Abbreviated $Amounts
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$5.13M $5,125,000$5.13M $5,125,000$5.13M $5,125,000$5.13M $5,125,000$5.13M $5,125,000$5.13M $5,125,000$5.13M $5,125,000$5.13M
UFA
36yrs
AAV $5,125,000$5.13M $5,125,000$5.13M $5,125,000$5.13M $5,125,000$5.13M $5,125,000$5.13M $5,125,000$5.13M $5,125,000$5.13M $5,125,000$5.13M
Base $5,000,000$5.00M $5,250,000$5.25M $6,250,000$6.25M $6,250,000$6.25M $4,000,000$4.00M $2,250,000$2.25M $2,500,000$2.50M $3,750,000$3.75M
Performance Bonuses - - - - - - - -
Signing Bonuses - - - - $2,000,000$2.00M $2,500,000$2.50M $1,250,000$1.25M -
Total Salary $5,000,000$5.00M $5,250,000$5.25M $6,250,000$6.25M $6,250,000$6.25M $6,000,000$6.00M $4,750,000$4.75M $3,750,000$3.75M $3,750,000$3.75M
Minors Salary $5,000,000$5.00M $5,250,000$5.25M $6,250,000$6.25M $6,250,000$6.25M $6,000,000$6.00M $4,750,000$4.75M $3,750,000$3.75M $3,750,000$3.75M
Clauses
NMC
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