NHL Buyout Calculator

Joel Eriksson Ek

#14
age27
posC
shotl
h6'2"
w207lbs
Birthdate
Jan 29, 1997
Player Profile

If Joel Eriksson Ek was bought out prior to the 2024-2025 season.

Total Cost

$30,000,000$30.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 27 years old at the buyout, giving him a 67% buyout multiplier.
$20,000,000$20.00M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,000,000$2.00M
 $20,000,000$20.00M / 10yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
24/25
28/29
33/34
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 5
Contract End 2028-29
Buyout Length 10
Buyout End 2033-34

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34
Original Cap Hit
 $5,250,000$5.25M $5,250,000$5.25M $5,250,000$5.25M $5,250,000$5.25M $5,250,000$5.25M - - - - -
Base Salary
 ($9,000,000$9.00M) ($7,500,000$7.50M) ($6,000,000$6.00M) ($4,500,000$4.50M) ($3,000,000$3.00M) (-) (-) (-) (-) (-)
Total Salary ($9,000,000$9.00M) ($7,500,000$7.50M) ($6,000,000$6.00M) ($4,500,000$4.50M) ($3,000,000$3.00M) (-) (-) (-) (-) (-)
Signing Bonus - - - - - - - - - -
Annual Buyout Cost $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M $2,000,000$2.00M
Actual Cap Hit
$-1,750,000$-1.75M
$-250,000$-250K
$1,250,000$1.25M
$2,750,000$2.75M
$4,250,000$4.25M
$2,000,000$2.00M
$2,000,000$2.00M
$2,000,000$2.00M
$2,000,000$2.00M
$2,000,000$2.00M
Savings
100.0%
$7,000,000$7.00M
$5,500,000$5.50M
$4,000,000$4.00M
$2,500,000$2.50M
$1,000,000$1.00M
$-2,000,000$-2.00M
$-2,000,000$-2.00M
$-2,000,000$-2.00M
$-2,000,000$-2.00M
$-2,000,000$-2.00M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2021-2029 Standard Contract
8yrs
value$42,000,000$42.00M
cap hit$5,250,000$5.25M
Abbreviated $Amounts
2021-22
2022-23
2023-24
 Buy Out
2024-25
 Buy Out
2025-26
 Buy Out
2026-27
 Buy Out
2027-28
 Buy Out
2028-29
2029
Cap Hit $5,250,000$5.25M $5,250,000$5.25M $5,250,000$5.25M $5,250,000$5.25M $5,250,000$5.25M $5,250,000$5.25M $5,250,000$5.25M $5,250,000$5.25M
UFA
32yrs
AAV $5,250,000$5.25M $5,250,000$5.25M $5,250,000$5.25M $5,250,000$5.25M $5,250,000$5.25M $5,250,000$5.25M $5,250,000$5.25M $5,250,000$5.25M
Base $3,000,000$3.00M $3,000,000$3.00M $6,000,000$6.00M $9,000,000$9.00M $7,500,000$7.50M $6,000,000$6.00M $4,500,000$4.50M $3,000,000$3.00M
Performance Bonuses - - - - - - - -
Signing Bonuses - - - - - - - -
Total Salary $3,000,000$3.00M $3,000,000$3.00M $6,000,000$6.00M $9,000,000$9.00M $7,500,000$7.50M $6,000,000$6.00M $4,500,000$4.50M $3,000,000$3.00M
Minors Salary $3,000,000$3.00M $3,000,000$3.00M $6,000,000$6.00M $9,000,000$9.00M $7,500,000$7.50M $6,000,000$6.00M $4,500,000$4.50M $3,000,000$3.00M
Clauses
-
-
-
NMC
NMC
NMC
NMC
NMC
UFA Year
PuckPedia
Apr 24
PuckPedia
The #SeaKraken signed '23 3rd Round Pick LD Caden Price to 3 year ELC Yr 1: 775K Salary, 92.5K Signing Bonus, 57.5K GP Bonus, 77.5K Minors Yr 2 & 3: 775/90/35/80 Cap Hit 866K, AAV 908K Rep'd by Jason Davidson @tcnewsfeed t.co/UbnPkSd3FT
PuckPedia
Apr 24
PuckPedia
A record 22 teams (69% of teams) used LTIR this season, and 15 finished over the $83.5M salary cap. 11 teams (& maybe 12) will lose cap space next year as their performance bonuses earned this year create a carryover overage next season Read about it: t.co/pgv5639r5C
Advertisement
Advertisement
Advertisement