Contract Buyout Calculator - Ryan Graves, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023-24 | 28 | M-NTC | $4,500,000 | $4,500,000 | - | $2,000,000 | $3,750,000 | $5,750,000 | $5,750,000 | |
| 2024-25 | 29 | M-NTC | $4,500,000 | $4,500,000 | - | $2,000,000 | $3,500,000 | $5,500,000 | $5,500,000 | |
| 2025-26 | 30 | M-NTC | $4,500,000 | $4,500,000 | - | $2,000,000 | $2,750,000 | $4,750,000 | $4,750,000 | |
| 2026-27 | 31 | M-NTC | $4,500,000 | $4,500,000 | - | $2,000,000 | $1,750,000 | $3,750,000 | $3,750,000 | |
| 2027-28 | 32 | M-NTC | $4,500,000 | $4,500,000 | - | $2,000,000 | $1,750,000 | $3,750,000 | $3,750,000 | |
| 2028-29 | 33 | M-NTC | $4,500,000 | $4,500,000 | - | $2,000,000 | $1,500,000 | $3,500,000 | $3,500,000 | |
| Total | - | $12,000,000 | $15,000,000 | $27,000,000 | $27,000,000 |
Signed:
Team: Pittsburgh Penguins
GM: -
Exp. Status:
Cap %:
Clause: Player has a 12 team no trade list for 2023-24, 2024-25 and 2025-26 and an 8 team no trade list for 2026-27, 2027-28 and 2028-29.
Buyout Impact on Pittsburgh Penguins (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $4,750,000 | $2,645,833 | $2,104,167 | $4,500,000 | $2,395,833 | $2,104,167 |
| 2026-27 | $3,750,000 | $2,645,833 | $1,104,167 | $4,500,000 | $3,395,833 | $1,104,167 |
| 2027-28 | $3,750,000 | $2,645,833 | $1,104,167 | $4,500,000 | $3,395,833 | $1,104,167 |
| 2028-29 | $3,500,000 | $2,645,833 | $854,167 | $4,500,000 | $3,645,833 | $854,167 |
| 2029-30 | $0 | $645,833 | $-645,833 | $0 | $645,833 | $-645,833 |
| 2030-31 | $0 | $645,833 | $-645,833 | $0 | $645,833 | $-645,833 |
| 2031-32 | $0 | $645,833 | $-645,833 | $0 | $645,833 | $-645,833 |
| 2032-33 | $0 | $645,833 | $-645,833 | $0 | $645,833 | $-645,833 |