NHL Buyout Calculator

Oliver Ekman-Larsson

#91
age32
posD
shotl
h6'2"
w201lbs
Birthdate
Jul 17, 1991
Player Profile

If Oliver Ekman-Larsson was bought out prior to the 2023-2024 season.

Total Cost

$29,000,000$29.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 31 years old at the buyout, giving him a 67% buyout multiplier.
$19,333,333$19.33M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,416,667$2.42M
$19,333,333$19.33M / 8yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost

Retained Salary

This contract has retained salary from a previous trade. The buyout costs, and savings are split between the teams as shown below.
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
23/24
26/27
30/31
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 4
Contract End 2026-27
Buyout Length 8
Buyout End 2030-31

Buyout Summary

Abbreviated $Amounts
Oliver Ekman-Larsson
2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31
Original Cap Hit
$8,250,000$8.25M $8,250,000$8.25M $8,250,000$8.25M $8,250,000$8.25M - - - -
Base Salary
($10,500,000$10.50M) ($8,000,000$8.00M) ($5,250,000$5.25M) ($5,250,000$5.25M) (-) (-) (-) (-)
Total Salary ($10,500,000$10.50M) ($8,000,000$8.00M) ($5,250,000$5.25M) ($5,250,000$5.25M) (-) (-) (-) (-)
Signing Bonus - - - - - - - -
Annual Buyout Cost $2,416,667$2.42M $2,416,667$2.42M $2,416,667$2.42M $2,416,667$2.42M $2,416,667$2.42M $2,416,667$2.42M $2,416,667$2.42M $2,416,667$2.42M
Actual Cap Hit
$146,667$147K
$2,346,667$2.35M
$4,766,667$4.77M
$4,766,667$4.77M
$2,126,667$2.13M
$2,126,667$2.13M
$2,126,667$2.13M
$2,126,667$2.13M
Savings
88.0%
$7,113,333$7.11M
$4,913,333$4.91M
$2,493,333$2.49M
$2,493,333$2.49M
$-2,126,667$-2.13M
$-2,126,667$-2.13M
$-2,126,667$-2.13M
$-2,126,667$-2.13M
Actual Cap Hit
$20,000$20K
$320,000$320K
$650,000$650K
$650,000$650K
$290,000$290K
$290,000$290K
$290,000$290K
$290,000$290K
Savings 12.0%
$970,000$970K
$670,000$670K
$340,000$340K
$340,000$340K
$-290,000$-290K
$-290,000$-290K
$-290,000$-290K
$-290,000$-290K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

Advertisement
Advertisement
Advertisement