Use the PuckPedia Buyout Calculator to see the cash and salary cap impact of a buyout. To understand how NHL contract buyouts work, visit our Capology section, or Ask The Capologist.
NHL Buyout Calculator
Buyout Summary
If Noah Hanifin was bought out prior to the 2027-2028 season:
Abbreviated $Amounts
| 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 | 2036-37 | |
|---|---|---|---|---|---|---|---|---|---|---|
|
Base Salary
|
$2,000,000$2.00M | $5,700,000$5.70M | $5,700,000$5.70M | $5,700,000$5.70M | $5,700,000$5.70M |
-
|
-
|
-
|
-
|
-
|
| Total Salary | $7,500,000$7.50M | $5,700,000$5.70M | $5,700,000$5.70M | $5,700,000$5.70M | $5,700,000$5.70M |
-
|
-
|
-
|
-
|
-
|
| Signing Bonus | $5,500,000$5.50M |
-
|
-
|
-
|
-
|
- | - | - | - | - |
| Annual Buyout Cost | $1,653,333$1.65M | $1,653,333$1.65M | $1,653,333$1.65M | $1,653,333$1.65M | $1,653,333$1.65M | $1,653,333$1.65M | $1,653,333$1.65M | $1,653,333$1.65M | $1,653,333$1.65M | $1,653,333$1.65M |
|
Original Cap Hit
|
$7,350,000$7.35M | $7,350,000$7.35M | $7,350,000$7.35M | $7,350,000$7.35M | $7,350,000$7.35M | - | - | - | - | - |
 Buyout Cap Hit |
$7,003,333$7.00M | $3,303,333$3.30M | $3,303,333$3.30M | $3,303,333$3.30M | $3,303,333$3.30M | $1,653,333$1.65M | $1,653,333$1.65M | $1,653,333$1.65M | $1,653,333$1.65M | $1,653,333$1.65M |
Savings
|
$346,667$347K | $4,046,667$4.05M | $4,046,667$4.05M | $4,046,667$4.05M | $4,046,667$4.05M | $-1,653,333$-1.65M | $-1,653,333$-1.65M | $-1,653,333$-1.65M | $-1,653,333$-1.65M | $-1,653,333$-1.65M |
Total Cost
$24,800,000$24.80M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 30 years old at the buyout, giving him a 67% buyout multiplier.
$16,533,333$16.53M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$1,653,333$1.65M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
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
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
Abbreviated $Amounts
|
2024-25
|
2025-26
|
2026-27
|
2027-28
|
2028-29
|
2029-30
|
2030-31
|
2031-32
|
2032 |
|
|---|---|---|---|---|---|---|---|---|---|
| Cap Hit | $7,350,000$7.35M | $7,350,000$7.35M | $7,350,000$7.35M | $7,350,000$7.35M | $7,350,000$7.35M | $7,350,000$7.35M | $7,350,000$7.35M | $7,350,000$7.35M | UFAage 35 |
| AAV | $7,350,000$7.35M | $7,350,000$7.35M | $7,350,000$7.35M | $7,350,000$7.35M | $7,350,000$7.35M | $7,350,000$7.35M | $7,350,000$7.35M | $7,350,000$7.35M | |
| Base | $1,000,000$1.00M | $1,600,000$1.60M | $2,000,000$2.00M | $2,000,000$2.00M | $5,700,000$5.70M | $5,700,000$5.70M | $5,700,000$5.70M | $5,700,000$5.70M | |
| Performance Bonuses | - | - | - | - | - | - | - | - | |
| Signing Bonuses | $8,500,000$8.50M | $7,900,000$7.90M | $7,500,000$7.50M | $5,500,000$5.50M | - | - | - | - | |
| Total Salary | $9,500,000$9.50M | $9,500,000$9.50M | $9,500,000$9.50M | $7,500,000$7.50M | $5,700,000$5.70M | $5,700,000$5.70M | $5,700,000$5.70M | $5,700,000$5.70M | |
| Minors Salary |
$9,500,000$9.50M
|
$9,500,000$9.50M
|
$9,500,000$9.50M
|
$7,500,000$7.50M
|
$5,700,000$5.70M
|
$5,700,000$5.70M
|
$5,700,000$5.70M
|
$5,700,000$5.70M
|
|
| Clauses |
NTC
|
NTC
|
NTC
|
NTC
|
NTC
|
NTC
|
M-NTC
|
M-NTC
|
|
| Year Type | UFA | UFA | UFA | UFA | UFA | UFA | UFA | UFA | |
| UFA Year | |||||||||
| Buy Out | Buy Out | Buy Out | Buy Out | Buy Out | Buy Out | Buy Out |
Notes
Years 7-8: 15 Team No Trade List
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$11.60M |
23% |
|
$9.25M |
18% |
|
$10.50M |
12% |
|
$4.82M |
11% |
|
$14.00M |
10% |
|
$5.25M |
9% |
|
$12.00M |
8% |
|
$7.00M |
8% |
The Latest From PuckPedia
Advertisement
Advertisement