NHL Buyout Calculator

Jonathan Huberdeau

#10
age31
posLW
shotl
h6'1"
w203lbs
Birthdate
Jun 4, 1993
Player Profile

If Jonathan Huberdeau was bought out prior to the 2028-2029 season.

Total Cost

$10,000,000$10.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 35 years old at the buyout, giving him a 67% buyout multiplier.
$6,666,667$6.67M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,111,111$1.11M
 $6,666,667$6.67M / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
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

Buyout Summary

Abbreviated $Amounts
Jonathan Huberdeau
 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34
Original Cap Hit
 $10,500,000$10.50M $10,500,000$10.50M $10,500,000$10.50M - - -
Base Salary
 ($3,500,000$3.50M) ($1,000,000$1.00M) ($5,500,000$5.50M) (-) (-) (-)
Total Salary ($10,500,000$10.50M) ($10,500,000$10.50M) ($10,500,000$10.50M) (-) (-) (-)
Signing Bonus $7,000,000$7.00M $9,500,000$9.50M $5,000,000$5.00M - - -
Annual Buyout Cost $1,111,111$1.11M $1,111,111$1.11M $1,111,111$1.11M $1,111,111$1.11M $1,111,111$1.11M $1,111,111$1.11M
Flames logo.
Actual Cap Hit
$8,111,111$8.11M
$10,611,111$10.61M
$6,111,111$6.11M
$1,111,111$1.11M
$1,111,111$1.11M
$1,111,111$1.11M
Flames logo.
Savings
100.0%
$2,388,889$2.39M
$-111,111$-111K
$4,388,889$4.39M
$-1,111,111$-1.11M
$-1,111,111$-1.11M
$-1,111,111$-1.11M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2031 Standard Contract
8yrs
value$84,000,000$84.00M
cap hit$10,500,000$10.50M
Share Player Card
Abbreviated $Amounts
2023-24
2024-25
2025-26
2026-27
2027-28
2028-29
2029-30
2030-31
2031
Cap Hit $10,500,000$10.50M $10,500,000$10.50M $10,500,000$10.50M $10,500,000$10.50M $10,500,000$10.50M $10,500,000$10.50M $10,500,000$10.50M $10,500,000$10.50M UFAage 38
AAV $10,500,000$10.50M $10,500,000$10.50M $10,500,000$10.50M $10,500,000$10.50M $10,500,000$10.50M $10,500,000$10.50M $10,500,000$10.50M $10,500,000$10.50M
Base $3,500,000$3.50M $3,500,000$3.50M $3,500,000$3.50M $1,000,000$1.00M $1,000,000$1.00M $3,500,000$3.50M $1,000,000$1.00M $5,500,000$5.50M
Performance Bonuses - - - - - - - -
Signing Bonuses $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $9,500,000$9.50M $9,500,000$9.50M $7,000,000$7.00M $9,500,000$9.50M $5,000,000$5.00M
Total Salary $10,500,000$10.50M $10,500,000$10.50M $10,500,000$10.50M $10,500,000$10.50M $10,500,000$10.50M $10,500,000$10.50M $10,500,000$10.50M $10,500,000$10.50M
Minors Salary
$10,500,000$10.50M
$10,500,000$10.50M
$10,500,000$10.50M
$10,500,000$10.50M
$10,500,000$10.50M
$10,500,000$10.50M
$10,500,000$10.50M
$10,500,000$10.50M
Clauses
NMC
NMC
NMC
NMC
NMC
NMC
NMC
NMC
UFA Year
Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out
Notes
Years 7-8: 12 team approved trade list
PuckPedia logo.
Sep 10
PuckPedia
RT @PuckPedia: Expecting 35 y/o F Sam Gagner to sign a PTO with Carolina #causechaos 10P in 28 GP t.co/INZN8qitIK
PuckPedia logo.
Sep 10
PuckPedia
Adam Larsson #SeaKraken 4 year $5.25M Cap Hit extension: Year 1: 2M Salary & 4M Signing Bonus Years 2/3/4: 5M Salary Year 1 & 2 no trade clause, year 3 & 4 15 team no trade list. Rep’d by JP Barry @CAAHockey t.co/XD2pf03FWf
Advertisement
Advertisement
Advertisement