Contract Buyout Calculator - Jonathan Huberdeau, 2028

Contract Being Bought Out

Season Age* Clause Cap Hit AAV Perf. Bonus Sign. Bonus Salary Compensation Minors Salary Status
2023-24 30 NMC NTC $10,500,000 $10,500,000 - $7,000,000 $3,500,000 $10,500,000 $10,500,000
2024-25 31 NMC NTC $10,500,000 $10,500,000 - $7,000,000 $3,500,000 $10,500,000 $10,500,000
2025-26 32 NMC NTC $10,500,000 $10,500,000 - $7,000,000 $3,500,000 $10,500,000 $10,500,000
2026-27 33 NMC NTC $10,500,000 $10,500,000 - $9,500,000 $1,000,000 $10,500,000 $10,500,000
2027-28 34 NMC NTC $10,500,000 $10,500,000 - $9,500,000 $1,000,000 $10,500,000 $10,500,000
2028-29 35 NMC NTC $10,500,000 $10,500,000 - $7,000,000 $3,500,000 $10,500,000 $10,500,000
2029-30 36 NMC M-NTC $10,500,000 $10,500,000 - $9,500,000 $1,000,000 $10,500,000 $10,500,000
2030-31 37 NMC M-NTC $10,500,000 $10,500,000 - $5,000,000 $5,500,000 $10,500,000 $10,500,000
Total - $61,500,000 $22,500,000 $84,000,000 $84,000,000
Signed:
Team: Calgary Flames
GM: -
Exp. Status:
Cap %:
Clause: For 2029-30 and 2030-31, player can specify 12 teams he is willing to be traded to.

Buyout Impact on Calgary Flames (Two-Thirds Buyout)

Season Original Compensation Buyout Compensation Compensation Savings Original Caphit Buyout Caphit Caphit Savings
2028-29 $10,500,000 $8,111,111 $2,388,889 $10,500,000 $8,111,111 $2,388,889
2029-30 $10,500,000 $10,611,111 $-111,111 $10,500,000 $10,611,111 $-111,111
2030-31 $10,500,000 $6,111,111 $4,388,889 $10,500,000 $6,111,111 $4,388,889
2031-32 $0 $1,111,111 $-1,111,111 $0 $1,111,111 $-1,111,111
2032-33 $0 $1,111,111 $-1,111,111 $0 $1,111,111 $-1,111,111
2033-34 $0 $1,111,111 $-1,111,111 $0 $1,111,111 $-1,111,111