NHL Buyout Calculator

Oliver Ekman-Larsson

#95
age33
posD
shotl
h6'2"
w192lbs
Birthdate
Jul 17, 1991
Player Profile

If Oliver Ekman-Larsson was bought out prior to the 2027-2028 season.

Total Cost

$3,000,000$3.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 35 years old at the buyout, giving him a 67% buyout multiplier.
$2,000,000$2.00M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,000,000$1.00M
$2,000,000$2.00M / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
27/28
28/29
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2027-28
Buyout Length 2
Buyout End 2028-29

Buyout Summary

Abbreviated $Amounts
Oliver Ekman-Larsson
2027-28 2028-29
Original Cap Hit
$3,500,000$3.50M -
Base Salary
($3,000,000$3.00M) (-)
Total Salary ($3,000,000$3.00M) (-)
Signing Bonus - -
Annual Buyout Cost $1,000,000$1.00M $1,000,000$1.00M
Maple Leafs logo.
Actual Cap Hit
$1,500,000$1.50M
$1,000,000$1.00M
Maple Leafs logo.
Savings
100.0%
$2,000,000$2.00M
$-1,000,000$-1.00M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2028 Standard Contract
4yrs
value$14,000,000$14.00M
cap hit$3,500,000$3.50M
Share Player CardEmbed
Abbreviated $Amounts
2024-25
2025-26
2026-27
2027-28
2028
Cap Hit $3,500,000$3.50M $3,500,000$3.50M $3,500,000$3.50M $3,500,000$3.50M UFAage 36
AAV $3,500,000$3.50M $3,500,000$3.50M $3,500,000$3.50M $3,500,000$3.50M
Base $1,000,000$1.00M $1,500,000$1.50M $1,500,000$1.50M $3,000,000$3.00M
Performance Bonuses - - - -
Signing Bonuses $3,500,000$3.50M $2,000,000$2.00M $1,500,000$1.50M -
Total Salary $4,500,000$4.50M $3,500,000$3.50M $3,000,000$3.00M $3,000,000$3.00M
Minors Salary
$4,500,000$4.50M
$3,500,000$3.50M
$3,000,000$3.00M
$3,000,000$3.00M
Clauses
M-NTC
M-NTC
M-NTC
M-NTC
UFA Year
Buy Out Buy Out Buy Out Buy Out
Notes
16 Team No Trade List
Advertisement
Advertisement
Advertisement