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 Travis Sanheim was bought out prior to the 2028-2029 season.
Buyout Summary
Abbreviated $Amounts
Travis Sanheim |
2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
|---|---|---|---|---|---|---|
|
Base Salary
|
($1,875,000$1.88M) | ($4,875,000$4.88M) | ($4,875,000$4.88M) |
-
|
-
|
-
|
| Total Salary | ($4,875,000$4.88M) | ($4,875,000$4.88M) | ($4,875,000$4.88M) |
-
|
-
|
-
|
| Signing Bonus | $3,000,000$3.00M | - |
- |
- |
- |
- |
| Annual Buyout Cost | $1,291,667$1.29M | $1,291,667$1.29M | $1,291,667$1.29M | $1,291,667$1.29M | $1,291,667$1.29M | $1,291,667$1.29M |
|
Original Cap Hit
|
$6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | - |
- |
- |
 Actual Cap Hit |
$5,666,667$5.67M |
$2,666,667$2.67M |
$2,666,667$2.67M |
$1,291,667$1.29M |
$1,291,667$1.29M |
$1,291,667$1.29M |
Savings 100.0% |
$583,333$583K |
$3,583,333$3.58M |
$3,583,333$3.58M |
$-1,291,667$-1.29M |
$-1,291,667$-1.29M |
$-1,291,667$-1.29M |
Total Cost
$11,625,000$11.63M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 32 years old at the buyout, giving him a 67% buyout multiplier.
$7,750,000$7.75M
Buyout Total Cost
Remaining base salary X Age Multiplier.
Annual Implications
Annual Buyout Cost
$1,291,667$1.29M
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
28/29
30/31
33/34
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining
3
Contract End
2030-31
Buyout Length
6
Buyout End
2033-34
Click button(s) in current contract below to buyout another year from this contract.
Current Contract
Abbreviated $Amounts
|
2023-24
|
2024-25
|
2025-26
|
2026-27
|
2027-28
|
2028-29
|
2029-30
|
2030-31
|
2031 |
|
|---|---|---|---|---|---|---|---|---|---|
| Cap Hit | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | UFAage 35 |
| AAV | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | $6,250,000$6.25M | |
| Base | $5,125,000$5.13M | $5,125,000$5.13M | $5,125,000$5.13M | $6,125,000$6.13M | $1,875,000$1.88M | $1,875,000$1.88M | $4,875,000$4.88M | $4,875,000$4.88M | |
| Performance Bonuses | - | - | - | - | - | - | - | - | |
| Signing Bonuses | $3,000,000$3.00M | $3,000,000$3.00M | $3,000,000$3.00M | - | $3,000,000$3.00M | $3,000,000$3.00M | - | - | |
| Total Salary | $8,125,000$8.13M | $8,125,000$8.13M | $8,125,000$8.13M | $6,125,000$6.13M | $4,875,000$4.88M | $4,875,000$4.88M | $4,875,000$4.88M | $4,875,000$4.88M | |
| Minors Salary |
$8,125,000$8.13M
|
$8,125,000$8.13M
|
$8,125,000$8.13M
|
$6,125,000$6.13M
|
$4,875,000$4.88M
|
$4,875,000$4.88M
|
$4,875,000$4.88M
|
$4,875,000$4.88M
|
|
| Clauses |
NTC
|
NTC
|
NTC
|
NTC
|
M-NTC
|
M-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
12 Team No Trade List, Years 5-8
Popular Buyouts
Players with the most buyout views
(Team at time of buyout) |
Cap Hit |
% Of Views |
|---|---|---|
$9.25M |
26% |
|
$7.50M |
13% |
|
$4.82M |
13% |
|
$14.00M |
11% |
|
$8.50M |
9% |
|
$5.25M |
9% |
|
$11.60M |
9% |
|
$9.85M |
9% |
The Latest From PuckPedia
Advertisement
Advertisement