NHL Buyout Calculator

Roope Hintz

#24
age27
posC
shotl
h6'3"
w216lbs
Birthdate
Nov 17, 1996
Player Profile

If Roope Hintz was bought out prior to the 2024-2025 season.

Total Cost

$48,100,000$48.10M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 27 years old at the buyout, giving him a 67% buyout multiplier.
$32,066,667$32.07M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,290,476$2.29M
 $32,066,667$32.07M / 14yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
14yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
$
24/25
30/31
37/38
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 7
Contract End 2030-31
Buyout Length 14
Buyout End 2037-38

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 2036-37 2037-38
Original Cap Hit
 $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M - - - - - - -
Base Salary
 ($8,250,000$8.25M) ($7,000,000$7.00M) ($5,250,000$5.25M) ($6,900,000$6.90M) ($6,900,000$6.90M) ($6,900,000$6.90M) ($6,900,000$6.90M) (-) (-) (-) (-) (-) (-) (-)
Total Salary ($11,250,000$11.25M) ($10,000,000$10.00M) ($7,250,000$7.25M) ($6,900,000$6.90M) ($6,900,000$6.90M) ($6,900,000$6.90M) ($6,900,000$6.90M) (-) (-) (-) (-) (-) (-) (-)
Signing Bonus $3,000,000$3.00M $3,000,000$3.00M $2,000,000$2.00M - - - - - - - - - - -
Annual Buyout Cost $2,290,476$2.29M $2,290,476$2.29M $2,290,476$2.29M $2,290,476$2.29M $2,290,476$2.29M $2,290,476$2.29M $2,290,476$2.29M $2,290,476$2.29M $2,290,476$2.29M $2,290,476$2.29M $2,290,476$2.29M $2,290,476$2.29M $2,290,476$2.29M $2,290,476$2.29M
Actual Cap Hit
$2,490,476$2.49M
$3,740,476$3.74M
$5,490,476$5.49M
$3,840,476$3.84M
$3,840,476$3.84M
$3,840,476$3.84M
$3,840,476$3.84M
$2,290,476$2.29M
$2,290,476$2.29M
$2,290,476$2.29M
$2,290,476$2.29M
$2,290,476$2.29M
$2,290,476$2.29M
$2,290,476$2.29M
Savings
100.0%
$5,959,524$5.96M
$4,709,524$4.71M
$2,959,524$2.96M
$4,609,524$4.61M
$4,609,524$4.61M
$4,609,524$4.61M
$4,609,524$4.61M
$-2,290,476$-2.29M
$-2,290,476$-2.29M
$-2,290,476$-2.29M
$-2,290,476$-2.29M
$-2,290,476$-2.29M
$-2,290,476$-2.29M
$-2,290,476$-2.29M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2031 Standard Contract
8yrs
value$67,600,000$67.60M
cap hit$8,450,000$8.45M
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 $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M
UFA
34yrs
AAV $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M $8,450,000$8.45M
Base $7,500,000$7.50M $8,250,000$8.25M $7,000,000$7.00M $5,250,000$5.25M $6,900,000$6.90M $6,900,000$6.90M $6,900,000$6.90M $6,900,000$6.90M
Performance Bonuses - - - - - - - -
Signing Bonuses $4,000,000$4.00M $3,000,000$3.00M $3,000,000$3.00M $2,000,000$2.00M - - - -
Total Salary $11,500,000$11.50M $11,250,000$11.25M $10,000,000$10.00M $7,250,000$7.25M $6,900,000$6.90M $6,900,000$6.90M $6,900,000$6.90M $6,900,000$6.90M
Minors Salary $11,500,000$11.50M $11,250,000$11.25M $10,000,000$10.00M $7,250,000$7.25M $6,900,000$6.90M $6,900,000$6.90M $6,900,000$6.90M $6,900,000$6.90M
Clauses
-
NMC
NMC
NMC
NMC
NMC
NMC
NMC
UFA Year
PuckPedia
May 04
PuckPedia
RT @FriedgeHNIC: All three Toronto goalies -- Joseph Woll, Ilya Samsonov, Martin Jones -- arrived on the second bus. But, yes, I do think…
PuckPedia
May 04
PuckPedia
RT @reporterchris: It sounds like Auston Matthews is a good bet to return to the #leafs lineup for Game 7 tonight in Boston.
Advertisement
Advertisement
Advertisement