NHL Buyout Calculator

Noah Hanifin

#15
age28
posD
shotl
h6'3"
w216lbs
Birthdate
Jan 25, 1997
Player Profile

If Noah Hanifin was bought out prior to the 2027-2028 season.

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
$16,533,333$16.53M / 10yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
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
Noah Hanifin
2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36 2036-37
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 - - - - -
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
Golden Knights logo.
Actual 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
Golden Knights logo.
Savings
100.0%
$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
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2032 Standard Contract
8yrs
value$58,800,000$58.80M
cap hit$7,350,000$7.35M
Share Player CardEmbed
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
UFA Year
Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out
Notes
Years 7-8: 15 Team No Trade List
Advertisement
Advertisement
Advertisement