Philipp Grubauer buyout calculator, cap hit impact
Philipp Grubauer Buyout Cap Implications
Birthdate November 25, 1991
If Philipp Grubauer was bought 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 would be 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 would be $16,100,000
Remaining base salary
($24,150,000 * 67% buyout multiplier).
4 years left in contract.
Buyout applied over 8 years
(2x years remaining on contract)
Annual buyout cost of $2,012,500
(Total buyout cost/8 years)
Philipp Grubauer projected buyout 2023-2024 season
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
2029-2030
2030-2031
Remaining Base Salary
$24,150,000
$7,250,000
$6,800,000
$5,600,000
$4,500,000
$0
$0
$0
$0
Original Cap Hit
$5,900,000
$5,900,000
$5,900,000
$5,900,000
$0
$0
$0
$0
Contract Signing Bonus
$0
$0
$0
$0
$0
$0
$0
$0
Contract Total Salary
($7,250,000)
($6,800,000)
($5,600,000)
($4,500,000)
($0)
($0)
($0)
($0)
Annual Buyout Cost
$2,012,500
$2,012,500
$2,012,500
$2,012,500
$2,012,500
$2,012,500
$2,012,500
$2,012,500
ACTUAL CAP HIT 
$662,500
$1,112,500
$2,312,500
$3,412,500
$2,012,500
$2,012,500
$2,012,500
$2,012,500
Savings
$5,237,500
$4,787,500
$3,587,500
$2,487,500
$-2,012,500
$-2,012,500
$-2,012,500
$-2,012,500
Birthdate November 25, 1991
If Philipp Grubauer was bought 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 would be 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 would be $16,100,000
Remaining base salary
($24,150,000 * 67% buyout multiplier).
4 years left in contract.
Buyout applied over 8 years
(2x years remaining on contract)
Annual buyout cost of $2,012,500
(Total buyout cost/8 years)
Philipp Grubauer projected buyout 2023-2024 season
| 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | 2030-2031 | |
|---|---|---|---|---|---|---|---|---|
| Remaining Base Salary $24,150,000 |
$7,250,000 | $6,800,000 | $5,600,000 | $4,500,000 | $0 | $0 | $0 | $0 |
| Original Cap Hit | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | $0 | $0 | $0 | $0 |
| Contract Signing Bonus | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($7,250,000) | ($6,800,000) | ($5,600,000) | ($4,500,000) | ($0) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $2,012,500 | $2,012,500 | $2,012,500 | $2,012,500 | $2,012,500 | $2,012,500 | $2,012,500 | $2,012,500 |
| ACTUAL CAP HIT
|
$662,500 | $1,112,500 | $2,312,500 | $3,412,500 | $2,012,500 | $2,012,500 | $2,012,500 | $2,012,500 |
| Savings | $5,237,500 | $4,787,500 | $3,587,500 | $2,487,500 | $-2,012,500 | $-2,012,500 | $-2,012,500 | $-2,012,500 |
Active Contract
Standard Contract | 6 Years $35,400,000 7.07% of cap space
| 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | ||
|---|---|---|---|---|---|---|---|
| Cap Hit | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | UFA |
| AAV | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $5,000,000 | $6,250,000 | $7,250,000 | $6,800,000 | $5,600,000 | $4,500,000 | |
| Signing Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | |
| Total Salary | $5,000,000 | $6,250,000 | $7,250,000 | $6,800,000 | $5,600,000 | $4,500,000 | |
| Minors Salary | $5,000,000 | $6,250,000 | $7,250,000 | $6,800,000 | $5,600,000 | $4,500,000 | |
| Clauses | NTC | NTC | NTC | M-NTC | M-NTC | M-NTC | |
| UFA Year | |||||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | ||||
| *No Trade Clause – 2021-22, 2022-23 and 2023-24 Seasons; Modified No Trade – 2024-25, 2025-26 and 2026-27 Seasons – 10 team no trade list. | |||||||