NHL Buyout Calculator

Jonathan Huberdeau

#10
age30
posLW
shotl
h6'1"
w203lbs
Birthdate
Jun 4, 1993
Player Profile

If Jonathan Huberdeau was bought out prior to the 2025-2026 season.

Total Cost

$15,500,000$15.50M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 32 years old at the buyout, giving him a 67% buyout multiplier.
$10,333,333$10.33M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$861,111$861K
 $10,333,333$10.33M / 12yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
25/26
30/31
36/37
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 6
Contract End 2030-31
Buyout Length 12
Buyout End 2036-37

Buyout Summary

Abbreviated $Amounts
2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36 2036-37
Original 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 - - - - - -
Base Salary
 ($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) (-) (-) (-) (-) (-) (-)
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) (-) (-) (-) (-) (-) (-)
Signing Bonus $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 - - - - - -
Annual Buyout Cost $861,111$861K $861,111$861K $861,111$861K $861,111$861K $861,111$861K $861,111$861K $861,111$861K $861,111$861K $861,111$861K $861,111$861K $861,111$861K $861,111$861K
Actual Cap Hit
$7,861,111$7.86M
$10,361,111$10.36M
$10,361,111$10.36M
$7,861,111$7.86M
$10,361,111$10.36M
$5,861,111$5.86M
$861,111$861K
$861,111$861K
$861,111$861K
$861,111$861K
$861,111$861K
$861,111$861K
Savings
100.0%
$2,638,889$2.64M
$138,889$139K
$138,889$139K
$2,638,889$2.64M
$138,889$139K
$4,638,889$4.64M
$-861,111$-861K
$-861,111$-861K
$-861,111$-861K
$-861,111$-861K
$-861,111$-861K
$-861,111$-861K
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
Abbreviated $Amounts
2023-24
 Buy Out
2024-25
 Buy Out
2025-26
 Buy Out
2026-27
 Buy Out
2027-28
 Buy Out
2028-29
 Buy Out
2029-30
 Buy Out
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
UFA
38yrs
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
PuckPedia
Apr 25
PuckPedia
RT @CraigSMorgan: In the wake of the Coyotes' relocation to Salt Lake City, Arizona Kachinas president and co-founder @lyndsey_fry_18 has e…
PuckPedia
Apr 25
PuckPedia
RT @FriedgeHNIC: Admittedly, I'm not always comfortable discussing injuries at this time of year. The William Nylander situation is unique,…
Advertisement
Advertisement
Advertisement