NHL Buyout Calculator

Erik Gudbranson

#44
age32
posD
shotr
h6'5"
w223lbs
Birthdate
Jan 7, 1992
Player Profile

If Erik Gudbranson was bought out prior to the 2024-2025 season.

Total Cost

$7,000,000
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 32 years old at the buyout, giving him a 67% buyout multiplier.
$4,666,667
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,166,667
$4.7M / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
24/25
25/26
27/28
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2025-2026
Buyout Length 4
Buyout End 2027-2028

Buyout Summary

2024-25 2025-26 2026-27 2027-28
Original Cap Hit
$4.0M $4.0M - -
Base Salary
( $3.5M) ( $3.5M) (-) (-)
Total Salary ( $3.5M) ( $3.5M) (-) (-)
Signing Bonus - - - -
Annual Buyout Cost $1.2M $1.2M $1.2M $1.2M
ACTUAL CAP HIT
$1.7M
$1.7M
$1.2M
$1.2M
Savings
100.0%
$2.3M
$2.3M
$-1.2M
$-1.2M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2026 Standard Contract
4yrs
value$16.0M
cap hit$4.0M
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
2026
Cap Hit $4.0M $4.0M $4.0M $4.0M
UFA
34yrs
AAV $4.0M $4.0M $4.0M $4.0M
Base $5.0M $4.0M $3.5M $3.5M
Performance Bonuses - - - -
Signing Bonuses - - - -
Total Salary $5.0M $4.0M $3.5M $3.5M
Minors Salary $5.0M $4.0M $3.5M $3.5M
Clauses
M-NTC
M-NTC
M-NTC
M-NTC
UFA Year

Advertisement
Advertisement
Advertisement