Oliver Ekman-Larsson buyout calculator, cap hit impact
Oliver Ekman-Larsson Buyout Cap Implications
Birthdate July 17, 1991
Oliver Ekman-Larsson was bought by 
out prior to the 2023-2024 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He was 31 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost was $19,333,333
Remaining base salary
($29,000,000 * 67% buyout multiplier).
4 years left in contract.
Buyout applied over 8 years
(2x years remaining on contract)
Annual buyout cost of $2,416,667
(Total buyout cost/8 years)
This contract had retained salary from a previous trade. The buyout costs, and savings were split between the teams as shown below
Oliver Ekman-Larsson buyout details 2023-2024 season
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
2029-2030
2030-2031
Remaining Base Salary
$29,000,000
$10,500,000
$8,000,000
$5,250,000
$5,250,000
$0
$0
$0
$0
Original Cap Hit
$8,250,000
$8,250,000
$8,250,000
$8,250,000
$0
$0
$0
$0
Contract Signing Bonus
$0
$0
$0
$0
$0
$0
$0
$0
Contract Total Salary
($10,500,000)
($8,000,000)
($5,250,000)
($5,250,000)
($0)
($0)
($0)
($0)
Annual Buyout Cost
$2,416,667
$2,416,667
$2,416,667
$2,416,667
$2,416,667
$2,416,667
$2,416,667
$2,416,667
ACTUAL CAP HIT
$146,667
$2,346,667
$4,766,667
$4,766,667
$2,126,667
$2,126,667
$2,126,667
$2,126,667
Savings
$7,113,333
$4,913,333
$2,493,333
$2,493,333
$-2,126,667
$-2,126,667
$-2,126,667
$-2,126,667
ACTUAL CAP HIT 
$20,000
$320,000
$650,000
$650,000
$290,000
$290,000
$290,000
$290,000
Savings
$970,000
$670,000
$340,000
$340,000
$-290,000
$-290,000
$-290,000
$-290,000
Birthdate July 17, 1991
Oliver Ekman-Larsson was bought by
out prior to the 2023-2024 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He was 31 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost was $19,333,333
Remaining base salary
($29,000,000 * 67% buyout multiplier).
4 years left in contract.
Buyout applied over 8 years
(2x years remaining on contract)
Annual buyout cost of $2,416,667
(Total buyout cost/8 years)
This contract had retained salary from a previous trade. The buyout costs, and savings were split between the teams as shown below
Oliver Ekman-Larsson buyout details 2023-2024 season
| 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | 2030-2031 | |
|---|---|---|---|---|---|---|---|---|
| Remaining Base Salary $29,000,000 |
$10,500,000 | $8,000,000 | $5,250,000 | $5,250,000 | $0 | $0 | $0 | $0 |
| Original Cap Hit | $8,250,000 | $8,250,000 | $8,250,000 | $8,250,000 | $0 | $0 | $0 | $0 |
| Contract Signing Bonus | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($10,500,000) | ($8,000,000) | ($5,250,000) | ($5,250,000) | ($0) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $2,416,667 | $2,416,667 | $2,416,667 | $2,416,667 | $2,416,667 | $2,416,667 | $2,416,667 | $2,416,667 |
| ACTUAL CAP HIT
|
$146,667 | $2,346,667 | $4,766,667 | $4,766,667 | $2,126,667 | $2,126,667 | $2,126,667 | $2,126,667 |
| Savings | $7,113,333 | $4,913,333 | $2,493,333 | $2,493,333 | $-2,126,667 | $-2,126,667 | $-2,126,667 | $-2,126,667 |
| ACTUAL CAP HIT
|
$20,000 | $320,000 | $650,000 | $650,000 | $290,000 | $290,000 | $290,000 | $290,000 |
| Savings | $970,000 | $670,000 | $340,000 | $340,000 | $-290,000 | $-290,000 | $-290,000 | $-290,000 |
Active Contract
Standard Contract | 1 Years $2,250,000 2.69% of cap space
| 2023-2024 | ||
|---|---|---|
| Cap Hit | $2,250,000 | UFA |
| AAV | $2,250,000 | |
| Performance Bonuses | $0 | |
| Base Salary | $775,000 | |
| Signing Bonuses | $1,475,000 | |
| Total Salary | $2,250,000 | |
| Minors Salary | $2,250,000 | |
| Clauses | ||
| UFA Year | ||
| Buy It Out | ||