NHL Buyout Calculator

Jack Hughes

#86
age22
posC
shotl
h5'11"
w176lbs
Birthdate
May 14, 2001
Player Profile

If Jack Hughes was bought out prior to the 2024-2025 season.

Total Cost

$46,500,000$46.50M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 23 years old at the buyout, giving him a 33% buyout multiplier.
$15,500,000$15.50M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,291,667$1.29M
 $15,500,000$15.50M / 12yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
24/25
29/30
35/36
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 6
Contract End 2029-30
Buyout Length 12
Buyout End 2035-36

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36
Original Cap Hit
 $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M - - - - - -
Base Salary
 ($8,500,000$8.50M) ($8,500,000$8.50M) ($8,000,000$8.00M) ($7,500,000$7.50M) ($7,000,000$7.00M) ($7,000,000$7.00M) (-) (-) (-) (-) (-) (-)
Total Salary ($8,500,000$8.50M) ($8,500,000$8.50M) ($8,000,000$8.00M) ($7,500,000$7.50M) ($7,000,000$7.00M) ($7,000,000$7.00M) (-) (-) (-) (-) (-) (-)
Signing Bonus - - - - - - - - - - - -
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 $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
$791,667$792K
$791,667$792K
$1,291,667$1.29M
$1,791,667$1.79M
$2,291,667$2.29M
$2,291,667$2.29M
$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
$1,291,667$1.29M
Savings
100.0%
$7,208,333$7.21M
$7,208,333$7.21M
$6,708,333$6.71M
$6,208,333$6.21M
$5,708,333$5.71M
$5,708,333$5.71M
$-1,291,667$-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
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2030 Standard Contract
8yrs
value$64,000,000$64.00M
cap hit$8,000,000$8.00M
Abbreviated $Amounts
2022-23
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
2030
Cap Hit $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M
UFA
29yrs
AAV $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M $8,000,000$8.00M
Base $7,000,000$7.00M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,000,000$8.00M $7,500,000$7.50M $7,000,000$7.00M $7,000,000$7.00M
Performance Bonuses - - - - - - - -
Signing Bonuses $2,000,000$2.00M - - - - - - -
Total Salary $9,000,000$9.00M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,000,000$8.00M $7,500,000$7.50M $7,000,000$7.00M $7,000,000$7.00M
Minors Salary $9,000,000$9.00M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,000,000$8.00M $7,500,000$7.50M $7,000,000$7.00M $7,000,000$7.00M
Clauses
-
-
-
-
M-NTC
M-NTC
M-NTC
M-NTC
UFA Year
PuckPedia
May 01
PuckPedia
RT @DarrenDreger: Rod Brind’Amour’s future as Carolina’s coach is up in the air. Recently, a deal seemed close, but It’s believed the offer…
PuckPedia
May 01
PuckPedia
The #CauseChaos signed '23 5th Round Pick G Ruslan Khazheyev to 3 year ELC NHL 775K Signing Bonus 70K Minors 82.5K Cap Hit/AAV 845K Rep'd by @HockeyAgent1 @GoldStarHockey t.co/ZbqpFZZrCi
Advertisement
Advertisement
Advertisement