NHL Buyout Calculator

Justin Sourdif

#24
age22
posRW
shotr
h5'11"
w172lbs
Birthdate
Mar 24, 2002
Player Profile

If Justin Sourdif was bought out prior to the 2022-2023 season.

Total Cost

$2,357,500$2.36M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 20 years old at the buyout, giving him a 33% buyout multiplier.
$785,833$786K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$130,972$131K
$785,833$786K / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
22/23
24/25
27/28
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2024-25
Buyout Length 6
Buyout End 2027-28

Buyout Summary

Abbreviated $Amounts
Justin Sourdif
2022-23 2023-24 2024-25 2025-26 2026-27 2027-28
Original Cap Hit
$847,500$848K $847,500$848K $847,500$848K - - -
Base Salary
($750,000$750K) ($775,000$775K) ($832,500$833K) (-) (-) (-)
Total Salary ($842,500$843K) ($867,500$868K) ($832,500$833K) (-) (-) (-)
Signing Bonus $92,500$93K $92,500$93K - - - -
Annual Buyout Cost $130,972$131K $130,972$131K $130,972$131K $130,972$131K $130,972$131K $130,972$131K
Actual Cap Hit
$228,472$228K
$203,472$203K
$145,972$146K
$130,972$131K
$130,972$131K
$130,972$131K
Savings
100.0%
$619,028$619K
$644,028$644K
$701,528$702K
$-130,972$-131K
$-130,972$-131K
$-130,972$-131K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2021-2025 Entry Level Contract
3yrs
value$2,542,500$2.54M
cap hit$847,500$848K
Abbreviated $Amounts
2021-22
2022-23
2023-24
Buy Out
2024-25
2025
Cap Hit $870,000$870K $847,500$848K $847,500$848K $847,500$848K
RFA
23yrs
AAV $925,000$925K $902,500$903K $902,500$903K $902,500$903K
Base - $750,000$750K $775,000$775K $832,500$833K
Performance Bonuses - $82,500$83K $82,500$83K -
Signing Bonuses $92,500$93K $92,500$93K $92,500$93K -
Total Salary $92,500$93K $842,500$843K $867,500$868K $832,500$833K
Minors Salary - $80,000$80K $80,000$80K $80,000$80K
Clauses
-
-
-
-
UFA Year
Slide Year

Advertisement
Advertisement
Advertisement