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 2028-2029 season.

Total Cost

$11,625,000$11.63M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 32 years old at the buyout, giving him a 67% buyout multiplier.
$7,750,000$7.75M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,291,667$1.29M
$7,750,000$7.75M / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
28/29
30/31
33/34
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2030-31
Buyout Length 6
Buyout End 2033-34

Buyout Summary

Abbreviated $Amounts
2028-29 2029-30 2030-31 2031-32 2032-33 2033-34
Original Cap Hit
$6,250,000$6.25M $6,250,000$6.25M $6,250,000$6.25M - - -
Base Salary
($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) (-) (-) (-)
Signing Bonus $3,000,000$3.00M - - - - -
Annual Buyout Cost $1,291,667$1.29M $1,291,667$1.29M $1,291,667$1.29M $1,291,667$1.29M $1,291,667$1.29M $1,291,667$1.29M
Actual Cap Hit
$5,666,667$5.67M
$2,666,667$2.67M
$2,666,667$2.67M
$1,291,667$1.29M
$1,291,667$1.29M
$1,291,667$1.29M
Savings
100.0%
$583,333$583K
$3,583,333$3.58M
$3,583,333$3.58M
$-1,291,667$-1.29M
$-1,291,667$-1.29M
$-1,291,667$-1.29M
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

Advertisement
Advertisement