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 2028-2029 season.

Total Cost

$10,000,000
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
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,111,111
$6.7M / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
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 2030-2031
Buyout Length 6
Buyout End 2033-2034

Buyout Summary

2028-29 2029-30 2030-31 2031-32 2032-33 2033-34
Original Cap Hit
$10.5M $10.5M $10.5M - - -
Base Salary
( $3.5M) ( $1.0M) ( $5.5M) (-) (-) (-)
Total Salary ( $10.5M) ( $10.5M) ( $10.5M) (-) (-) (-)
Signing Bonus $7.0M $9.5M $5.0M - - -
Annual Buyout Cost $1.1M $1.1M $1.1M $1.1M $1.1M $1.1M
ACTUAL CAP HIT
$8.1M
$10.6M
$6.1M
$1.1M
$1.1M
$1.1M
Savings
100.0%
$2.4M
$-111K
$4.4M
$-1.1M
$-1.1M
$-1.1M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2031 Standard Contract
8yrs
value$84.0M
cap hit$10.5M
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 $10.5M $10.5M $10.5M $10.5M $10.5M $10.5M $10.5M $10.5M
UFA
38yrs
AAV $10.5M $10.5M $10.5M $10.5M $10.5M $10.5M $10.5M $10.5M
Base $3.5M $3.5M $3.5M $1.0M $1.0M $3.5M $1.0M $5.5M
Performance Bonuses - - - - - - - -
Signing Bonuses $7.0M $7.0M $7.0M $9.5M $9.5M $7.0M $9.5M $5.0M
Total Salary $10.5M $10.5M $10.5M $10.5M $10.5M $10.5M $10.5M $10.5M
Minors Salary $10.5M $10.5M $10.5M $10.5M $10.5M $10.5M $10.5M $10.5M
Clauses
NMC
NMC
NMC
NMC
NMC
NMC
NMC
NMC
UFA Year

Advertisement
Advertisement
Advertisement