Contract Buyout Calculator - Noah Hanifin, 2027

Contract Being Bought Out

Season Age* Clause Cap Hit AAV Perf. Bonus Sign. Bonus Salary Compensation Minors Salary Status
2024-25 27 NTC $7,350,000 $7,350,000 - $8,500,000 $1,000,000 $9,500,000 $9,500,000
2025-26 28 NTC $7,350,000 $7,350,000 - $7,900,000 $1,600,000 $9,500,000 $9,500,000
2026-27 29 NTC $7,350,000 $7,350,000 - $7,500,000 $2,000,000 $9,500,000 $9,500,000
2027-28 30 NTC $7,350,000 $7,350,000 - $5,500,000 $2,000,000 $7,500,000 $7,500,000
2028-29 31 NTC $7,350,000 $7,350,000 - - $5,700,000 $5,700,000 $5,700,000
2029-30 32 NTC $7,350,000 $7,350,000 - - $5,700,000 $5,700,000 $5,700,000
2030-31 33 M-NTC $7,350,000 $7,350,000 - - $5,700,000 $5,700,000 $5,700,000
2031-32 34 M-NTC $7,350,000 $7,350,000 - - $5,700,000 $5,700,000 $5,700,000
Total - $29,400,000 $29,400,000 $58,800,000 $58,800,000
Signed:
Team: Vegas Golden Knights
GM: -
Exp. Status:
Cap %:
Clause: For 203--31 and 2021-23 player can submit a 15 team no trade list.

Buyout Impact on Vegas Golden Knights (Two-Thirds Buyout)

Season Original Compensation Buyout Compensation Compensation Savings Original Caphit Buyout Caphit Caphit Savings
2027-28 $7,500,000 $7,153,333 $346,667 $7,350,000 $7,003,333 $346,667
2028-29 $5,700,000 $1,653,333 $4,046,667 $7,350,000 $3,303,333 $4,046,667
2029-30 $5,700,000 $1,653,333 $4,046,667 $7,350,000 $3,303,333 $4,046,667
2030-31 $5,700,000 $1,653,333 $4,046,667 $7,350,000 $3,303,333 $4,046,667
2031-32 $5,700,000 $1,653,333 $4,046,667 $7,350,000 $3,303,333 $4,046,667
2032-33 $0 $1,653,333 $-1,653,333 $0 $1,653,333 $-1,653,333
2033-34 $0 $1,653,333 $-1,653,333 $0 $1,653,333 $-1,653,333
2034-35 $0 $1,653,333 $-1,653,333 $0 $1,653,333 $-1,653,333
2035-36 $0 $1,653,333 $-1,653,333 $0 $1,653,333 $-1,653,333
2036-37 $0 $1,653,333 $-1,653,333 $0 $1,653,333 $-1,653,333