NHL Buyout Calculator

Philipp Grubauer

#31
age32
posG
shot
h6'1"
w187lbs
Birthdate
Nov 25, 1991
Player Profile

If Philipp Grubauer was bought out prior to the 2024-2025 season.

Total Cost

$16,900,000
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 32 years old at the buyout, giving him a 67% buyout multiplier.
$11,266,667
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,877,778
$11.3M / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
24/25
26/27
29/30
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2026-2027
Buyout Length 6
Buyout End 2029-2030

Buyout Summary

2024-25 2025-26 2026-27 2027-28 2028-29 2029-30
Original Cap Hit
$5.9M $5.9M $5.9M - - -
Base Salary
( $6.8M) ( $5.6M) ( $4.5M) (-) (-) (-)
Total Salary ( $6.8M) ( $5.6M) ( $4.5M) (-) (-) (-)
Signing Bonus - - - - - -
Annual Buyout Cost $1.9M $1.9M $1.9M $1.9M $1.9M $1.9M
ACTUAL CAP HIT
$978K
$2.2M
$3.3M
$1.9M
$1.9M
$1.9M
Savings
100.0%
$4.9M
$3.7M
$2.6M
$-1.9M
$-1.9M
$-1.9M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2021-2027 Standard Contract
6yrs
value$35.4M
cap hit$5.9M
2021-22
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
Buy Out
2026-27
2027
Cap Hit $5.9M $5.9M $5.9M $5.9M $5.9M $5.9M
UFA
35yrs
AAV $5.9M $5.9M $5.9M $5.9M $5.9M $5.9M
Base $5.0M $6.3M $7.3M $6.8M $5.6M $4.5M
Performance Bonuses - - - - - -
Signing Bonuses - - - - - -
Total Salary $5.0M $6.3M $7.3M $6.8M $5.6M $4.5M
Minors Salary $5.0M $6.3M $7.3M $6.8M $5.6M $4.5M
Clauses
NTC
NTC
NTC
M-NTC
M-NTC
M-NTC
UFA Year

Advertisement
Advertisement
Advertisement