NHL Buyout Calculator

Joshua Norris

#9
age25
posC
shotl
h6'1"
w198lbs
Birthdate
May 5, 1999
Player Profile

If Joshua Norris was bought out prior to the 2028-2029 season.

Total Cost

$14,850,000$14.85M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 29 years old at the buyout, giving him a 67% buyout multiplier.
$9,900,000$9.90M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,475,000$2.48M
$9,900,000$9.90M / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
28/29
29/30
31/32
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2029-30
Buyout Length 4
Buyout End 2031-32

Buyout Summary

Abbreviated $Amounts
2028-29 2029-30 2030-31 2031-32
Original Cap Hit
$7,950,000$7.95M $7,950,000$7.95M - -
Base Salary
($7,850,000$7.85M) ($7,000,000$7.00M) (-) (-)
Total Salary ($7,850,000$7.85M) ($7,000,000$7.00M) (-) (-)
Signing Bonus - - - -
Annual Buyout Cost $2,475,000$2.48M $2,475,000$2.48M $2,475,000$2.48M $2,475,000$2.48M
Actual Cap Hit
$2,575,000$2.58M
$3,425,000$3.43M
$2,475,000$2.48M
$2,475,000$2.48M
Savings
100.0%
$5,375,000$5.38M
$4,525,000$4.53M
$-2,475,000$-2.48M
$-2,475,000$-2.48M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2030 Standard Contract
8yrs
value$63,600,000$63.60M
cap hit$7,950,000$7.95M
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 $7,950,000$7.95M $7,950,000$7.95M $7,950,000$7.95M $7,950,000$7.95M $7,950,000$7.95M $7,950,000$7.95M $7,950,000$7.95M $7,950,000$7.95M
UFA
31yrs
AAV $7,950,000$7.95M $7,950,000$7.95M $7,950,000$7.95M $7,950,000$7.95M $7,950,000$7.95M $7,950,000$7.95M $7,950,000$7.95M $7,950,000$7.95M
Base $5,000,000$5.00M $6,500,000$6.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $8,750,000$8.75M $7,850,000$7.85M $7,000,000$7.00M
Performance Bonuses - - - - - - - -
Signing Bonuses - - - - - - - -
Total Salary $5,000,000$5.00M $6,500,000$6.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $8,750,000$8.75M $7,850,000$7.85M $7,000,000$7.00M
Minors Salary $5,000,000$5.00M $6,500,000$6.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $8,750,000$8.75M $7,850,000$7.85M $7,000,000$7.00M
Clauses
-
-
-
-
M-NTC
M-NTC
M-NTC
M-NTC
UFA Year

Advertisement
Advertisement
Advertisement