NHL Buyout Calculator

Elias Lindholm

#28
age30
posC
shotr
h6'1"
w203lbs
Birthdate
Dec 2, 1994
Player Profile

If Elias Lindholm was bought out prior to the 2027-2028 season.

Total Cost

$18,250,000$18.25M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 32 years old at the buyout, giving him a 67% buyout multiplier.
$12,166,667$12.17M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,520,833$1.52M
 $12,166,667$12.17M / 8yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
27/28
30/31
34/35
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 4
Contract End 2030-31
Buyout Length 8
Buyout End 2034-35

Buyout Summary

Abbreviated $Amounts
Elias Lindholm
 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35
Original Cap Hit
 $7,750,000$7.75M $7,750,000$7.75M $7,750,000$7.75M $7,750,000$7.75M - - - -
Base Salary
 ($5,500,000$5.50M) ($4,750,000$4.75M) ($4,000,000$4.00M) ($4,000,000$4.00M) (-) (-) (-) (-)
Total Salary ($7,500,000$7.50M) ($6,750,000$6.75M) ($6,000,000$6.00M) ($6,000,000$6.00M) (-) (-) (-) (-)
Signing Bonus $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M - - - -
Annual Buyout Cost $1,520,833$1.52M $1,520,833$1.52M $1,520,833$1.52M $1,520,833$1.52M $1,520,833$1.52M $1,520,833$1.52M $1,520,833$1.52M $1,520,833$1.52M
Bruins logo.
Actual Cap Hit
$3,770,833$3.77M
$4,520,833$4.52M
$5,270,833$5.27M
$5,270,833$5.27M
$1,520,833$1.52M
$1,520,833$1.52M
$1,520,833$1.52M
$1,520,833$1.52M
Bruins logo.
Savings
100.0%
$3,979,167$3.98M
$3,229,167$3.23M
$2,479,167$2.48M
$2,479,167$2.48M
$-1,520,833$-1.52M
$-1,520,833$-1.52M
$-1,520,833$-1.52M
$-1,520,833$-1.52M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2031 Standard Contract
7yrs
value$54,250,000$54.25M
cap hit$7,750,000$7.75M
Share Player CardEmbed
Abbreviated $Amounts
2024-25
2025-26
2026-27
2027-28
2028-29
2029-30
2030-31
2031
Cap Hit $7,750,000$7.75M $7,750,000$7.75M $7,750,000$7.75M $7,750,000$7.75M $7,750,000$7.75M $7,750,000$7.75M $7,750,000$7.75M UFAage 36
AAV $7,750,000$7.75M $7,750,000$7.75M $7,750,000$7.75M $7,750,000$7.75M $7,750,000$7.75M $7,750,000$7.75M $7,750,000$7.75M
Base $6,000,000$6.00M $6,000,000$6.00M $5,500,000$5.50M $5,500,000$5.50M $4,750,000$4.75M $4,000,000$4.00M $4,000,000$4.00M
Performance Bonuses - - - - - - -
Signing Bonuses $4,000,000$4.00M $3,000,000$3.00M $3,500,000$3.50M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M
Total Salary $10,000,000$10.00M $9,000,000$9.00M $9,000,000$9.00M $7,500,000$7.50M $6,750,000$6.75M $6,000,000$6.00M $6,000,000$6.00M
Minors Salary
$10,000,000$10.00M
$9,000,000$9.00M
$9,000,000$9.00M
$7,500,000$7.50M
$6,750,000$6.75M
$6,000,000$6.00M
$6,000,000$6.00M
Clauses
NMC
NMC
NMC
NMC
NMC
M-NTC
M-NTC
UFA Year
Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out
Notes
NMC Years 1-5 until May 31, 2029; 10 team Trade List in Yr 6 until May 31, 2030; 10 team No Trade List in Yr 7
Advertisement
Advertisement
Advertisement