NHL Buyout Calculator

Jake Sanderson

#85
age22
posD
shotl
h6'2"
w185lbs
Birthdate
Jul 8, 2002
Player Profile

If Jake Sanderson was bought out prior to the 2030-2031 season.

Total Cost

$16,100,000$16.10M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 27 years old at the buyout, giving him a 67% buyout multiplier.
$10,733,333$10.73M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,683,333$2.68M
 $10,733,333$10.73M / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
30/31
31/32
33/34
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2031-32
Buyout Length 4
Buyout End 2033-34

Buyout Summary

Abbreviated $Amounts
Jake Sanderson
 2030-31 2031-32 2032-33 2033-34
Original Cap Hit
 $8,050,000$8.05M $8,050,000$8.05M
-
-
Base Salary
 ($8,050,000$8.05M) ($8,050,000$8.05M) (
-
)		 (
-
)
Total Salary ($8,050,000$8.05M) ($8,050,000$8.05M) (
-
)		 (
-
)
Signing Bonus
-
-
-
-
Annual Buyout Cost $2,683,333$2.68M $2,683,333$2.68M $2,683,333$2.68M $2,683,333$2.68M
Senators logo.
Actual Cap Hit
$2,683,333$2.68M
$2,683,333$2.68M
$2,683,333$2.68M
$2,683,333$2.68M
Senators logo.
Savings
100.0%
$5,366,667$5.37M
$5,366,667$5.37M
$-2,683,333$-2.68M
$-2,683,333$-2.68M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2032 Standard Contract
8yrs
value$64,400,000$64.40M
cap hit$8,050,000$8.05M
Share Player CardEmbed
Abbreviated $Amounts
2024-25
2025-26
2026-27
2027-28
2028-29
2029-30
2030-31
2031-32
2032
Cap Hit $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M UFAage 29
AAV $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M
Base $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M
Performance Bonuses - - - - - - - -
Signing Bonuses - - - - - - - -
Total Salary $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M $8,050,000$8.05M
Minors Salary
$8,050,000$8.05M
$8,050,000$8.05M
$8,050,000$8.05M
$8,050,000$8.05M
$8,050,000$8.05M
$8,050,000$8.05M
$8,050,000$8.05M
$8,050,000$8.05M
Clauses
M-NTC
M-NTC
M-NTC
UFA Year
Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out
Notes
Yrs 6-8: 10 team no trade list
Advertisement
Advertisement
Advertisement