NHL Buyout Calculator

Travis Sanheim

#6
age28
posD
shotl
h6'3"
w181lbs
Birthdate
Mar 29, 1996
Player Profile

If Travis Sanheim was bought out prior to the 2027-2028 season.

Total Cost

$13,500,000$13.50M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 31 years old at the buyout, giving him a 67% buyout multiplier.
$9,000,000$9.00M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,125,000$1.13M
 $9,000,000$9.00M / 8yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
27/28
30/31
34/35
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 4
Contract End 2030-31
Buyout Length 8
Buyout End 2034-35

Buyout Summary

Abbreviated $Amounts
2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35
Original Cap Hit
 $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M - - - -
Base Salary
 ($1,875,000$1.88M) ($1,875,000$1.88M) ($4,875,000$4.88M) ($4,875,000$4.88M) (-) (-) (-) (-)
Total Salary ($4,875,000$4.88M) ($4,875,000$4.88M) ($4,875,000$4.88M) ($4,875,000$4.88M) (-) (-) (-) (-)
Signing Bonus $3,000,000$3.00M $3,000,000$3.00M - - - - - -
Annual Buyout Cost $1,125,000$1.13M $1,125,000$1.13M $1,125,000$1.13M $1,125,000$1.13M $1,125,000$1.13M $1,125,000$1.13M $1,125,000$1.13M $1,125,000$1.13M
Actual Cap Hit
$5,500,000$5.50M
$5,500,000$5.50M
$2,500,000$2.50M
$2,500,000$2.50M
$1,125,000$1.13M
$1,125,000$1.13M
$1,125,000$1.13M
$1,125,000$1.13M
Savings
100.0%
$750,000$750K
$750,000$750K
$3,750,000$3.75M
$3,750,000$3.75M
$-1,125,000$-1.13M
$-1,125,000$-1.13M
$-1,125,000$-1.13M
$-1,125,000$-1.13M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2031 Standard Contract
8yrs
value$50,000,000$50.00M
cap hit$6,250,000$6.25M
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 $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M
UFA
35yrs
AAV $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M
Base $5,125,000$5.13M $5,125,000$5.13M $5,125,000$5.13M $6,125,000$6.13M $1,875,000$1.88M $1,875,000$1.88M $4,875,000$4.88M $4,875,000$4.88M
Performance Bonuses - - - - - - - -
Signing Bonuses $3,000,000$3.00M $3,000,000$3.00M $3,000,000$3.00M - $3,000,000$3.00M $3,000,000$3.00M - -
Total Salary $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $6,125,000$6.13M $4,875,000$4.88M $4,875,000$4.88M $4,875,000$4.88M $4,875,000$4.88M
Minors Salary $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $6,125,000$6.13M $4,875,000$4.88M $4,875,000$4.88M $4,875,000$4.88M $4,875,000$4.88M
Clauses
NTC
NTC
NTC
NTC
M-NTC
M-NTC
M-NTC
M-NTC
UFA Year
PuckPedia
Apr 18
PuckPedia
RT @wyshynski: "On Tuesday, applications were filed with the US Patent and Trademark Office for trademarks on the following names: Utah Bl…
PuckPedia
Apr 18
PuckPedia
RT @DarrenDreger: Sources say Ryan Smith and SEG execs have met with Coyotes players and staff in Arizona. Meeting went very well followin…
Advertisement
Advertisement
Advertisement