NHL Buyout Calculator

Joel Edmundson

#6
age31
posD
shotl
h6'5"
w220lbs
Birthdate
Jun 28, 1993
Player Profile

If Joel Edmundson was bought out prior to the 2026-2027 season.

Total Cost

$4,900,000$4.90M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 32 years old at the buyout, giving him a 67% buyout multiplier.
$3,266,667$3.27M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$816,667$817K
$3,266,667$3.27M / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
26/27
27/28
29/30
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2027-28
Buyout Length 4
Buyout End 2029-30

Buyout Summary

Abbreviated $Amounts
Joel Edmundson
2026-27 2027-28 2028-29 2029-30
Original Cap Hit
$3,850,000$3.85M $3,850,000$3.85M - -
Base Salary
($2,000,000$2.00M) ($2,900,000$2.90M) (-) (-)
Total Salary ($3,500,000$3.50M) ($2,900,000$2.90M) (-) (-)
Signing Bonus $1,500,000$1.50M - - -
Annual Buyout Cost $816,667$817K $816,667$817K $816,667$817K $816,667$817K
Kings logo.
Actual Cap Hit
$2,666,667$2.67M
$1,766,667$1.77M
$816,667$817K
$816,667$817K
Kings logo.
Savings
100.0%
$1,183,333$1.18M
$2,083,333$2.08M
$-816,667$-817K
$-816,667$-817K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2028 Standard Contract
4yrs
value$15,400,000$15.40M
cap hit$3,850,000$3.85M
Share Player CardEmbed
Abbreviated $Amounts
2024-25
2025-26
2026-27
2027-28
2028
Cap Hit $3,850,000$3.85M $3,850,000$3.85M $3,850,000$3.85M $3,850,000$3.85M UFAage 35
AAV $3,850,000$3.85M $3,850,000$3.85M $3,850,000$3.85M $3,850,000$3.85M
Base $775,000$775K $3,000,000$3.00M $2,000,000$2.00M $2,900,000$2.90M
Performance Bonuses - - - -
Signing Bonuses $3,725,000$3.73M $1,500,000$1.50M $1,500,000$1.50M -
Total Salary $4,500,000$4.50M $4,500,000$4.50M $3,500,000$3.50M $2,900,000$2.90M
Minors Salary
$4,500,000$4.50M
$4,500,000$4.50M
$3,500,000$3.50M
$2,900,000$2.90M
Clauses
M-NTC
M-NTC
M-NTC
M-NTC
UFA Year
Buy Out Buy Out Buy Out Buy Out
Notes
10 Team No Trade List
Advertisement
Advertisement
Advertisement