Use the PuckPedia Buyout Calculator to see the cash and salary cap impact of a buyout. If you are wondering more about how NHL contract buyouts work, visit our Capology section, or Ask The Capologist.
NHL Buyout Calculator
If Brandon Hagel was bought out prior to the 2027-2028 season.
Total Cost
$23,250,000$23.25M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 28 years old at the buyout, giving him a 67% buyout multiplier.
$15,500,000$15.50M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$1,550,000$1.55M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
27/28
31/32
36/37
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
5
Contract End
2031-32
Buyout Length
10
Buyout End
2036-37
Buyout Summary
Abbreviated $Amounts
Brandon Hagel |
2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 | 2036-37 |
|---|---|---|---|---|---|---|---|---|---|---|
|
Original Cap Hit
|
$6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | - | - | - | - | - |
|
Base Salary
|
($5,450,000$5.45M) | ($4,450,000$4.45M) | ($4,450,000$4.45M) | ($4,450,000$4.45M) | ($4,450,000$4.45M) | (-) | (-) | (-) | (-) | (-) |
| Total Salary | ($5,450,000$5.45M) | ($5,450,000$5.45M) | ($5,450,000$5.45M) | ($5,450,000$5.45M) | ($5,450,000$5.45M) | (-) | (-) | (-) | (-) | (-) |
| Signing Bonus | - | $1,000,000$1.00M | $1,000,000$1.00M | $1,000,000$1.00M | $1,000,000$1.00M | - | - | - | - | - |
| Annual Buyout Cost | $1,550,000$1.55M | $1,550,000$1.55M | $1,550,000$1.55M | $1,550,000$1.55M | $1,550,000$1.55M | $1,550,000$1.55M | $1,550,000$1.55M | $1,550,000$1.55M | $1,550,000$1.55M | $1,550,000$1.55M |
 Actual Cap Hit |
$2,600,000$2.60M |
$3,600,000$3.60M |
$3,600,000$3.60M |
$3,600,000$3.60M |
$3,600,000$3.60M |
$1,550,000$1.55M |
$1,550,000$1.55M |
$1,550,000$1.55M |
$1,550,000$1.55M |
$1,550,000$1.55M |
Savings 100.0% |
$3,900,000$3.90M |
$2,900,000$2.90M |
$2,900,000$2.90M |
$2,900,000$2.90M |
$2,900,000$2.90M |
$-1,550,000$-1.55M |
$-1,550,000$-1.55M |
$-1,550,000$-1.55M |
$-1,550,000$-1.55M |
$-1,550,000$-1.55M |
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
2024-2032
Standard Contract
8yrs
value$52,000,000$52.00M
cap hit$6,500,000$6.50M
expiry
2032
UFA
age 33
Abbreviated $Amounts
|
2024-25
|
2025-26
|
2026-27
|
2027-28
|
2028-29
|
2029-30
|
2030-31
|
2031-32
|
2032 |
|
|---|---|---|---|---|---|---|---|---|---|
| Cap Hit | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | UFAage 33 |
| AAV | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | $6,500,000$6.50M | |
| Base | $1,820,000$1.82M | $2,500,000$2.50M | $6,750,000$6.75M | $5,450,000$5.45M | $4,450,000$4.45M | $4,450,000$4.45M | $4,450,000$4.45M | $4,450,000$4.45M | |
| Performance Bonuses | - | - | - | - | - | - | - | - | |
| Signing Bonuses | $7,180,000$7.18M | $6,500,000$6.50M | - | - | $1,000,000$1.00M | $1,000,000$1.00M | $1,000,000$1.00M | $1,000,000$1.00M | |
| Total Salary | $9,000,000$9.00M | $9,000,000$9.00M | $6,750,000$6.75M | $5,450,000$5.45M | $5,450,000$5.45M | $5,450,000$5.45M | $5,450,000$5.45M | $5,450,000$5.45M | |
| Minors Salary |
$9,000,000$9.00M
|
$9,000,000$9.00M
|
$6,750,000$6.75M
|
$5,450,000$5.45M
|
$5,450,000$5.45M
|
$5,450,000$5.45M
|
$5,450,000$5.45M
|
$5,450,000$5.45M
|
|
| Clauses |
NTC
|
NTC
|
M-NTC
|
M-NTC
|
M-NTC
|
M-NTC
|
|||
| Year Type | RFA | RFA | UFA | UFA | UFA | UFA | UFA | UFA | |
| UFA Year | |||||||||
| Buy Out | Buy Out | Buy Out | Buy Out | Buy Out | Buy Out | Buy Out | Buy Out |
Notes
Yrs 3-4: NTC ... Yrs 5-8: 16 Team No Trade List
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$9.25M |
21% |
|
$8.50M |
15% |
|
$6.50M |
15% |
|
$10.50M |
13% |
|
$5.50M |
10% |
|
$5.38M |
9% |
|
$9.50M |
9% |
|
$4.82M |
8% |
The #CBJ signed 25 y/o LD Jake Christiansen to 2 year $975K Cap Hit extension
25-26: 950K
26-27: 1M
Deal covers 2 RFA years and expires as UFA
Rep'd by JP Barry @CAAHockey
t.co/UKarwov7AD
RT @FriedgeHNIC: Klingberg to Edmonton
Advertisement
Advertisement
Advertisement