Contract Buyout Calculator - Philipp Grubauer, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2021-22 | 29 | NTC | $5,900,000 | $5,900,000 | - | - | $5,000,000 | $5,000,000 | $5,000,000 | |
| 2022-23 | 30 | NTC | $5,900,000 | $5,900,000 | - | - | $6,250,000 | $6,250,000 | $6,250,000 | |
| 2023-24 | 31 | NTC | $5,900,000 | $5,900,000 | - | - | $7,250,000 | $7,250,000 | $7,250,000 | |
| 2024-25 | 32 | M-NTC | $5,900,000 | $5,900,000 | - | - | $6,800,000 | $6,800,000 | $6,800,000 | |
| 2025-26 | 33 | M-NTC | $5,900,000 | $5,900,000 | - | - | $5,600,000 | $5,600,000 | $5,600,000 | |
| 2026-27 | 34 | M-NTC | $5,900,000 | $5,900,000 | - | - | $4,500,000 | $4,500,000 | $4,500,000 | |
| Total | - | - | $35,400,000 | $35,400,000 | $35,400,000 |
Signed:
Team: Seattle Kraken
GM: -
Exp. Status:
Cap %:
Clause: Starting in 2024-25 player can submit a 10 team no trade list.
Buyout Impact on Seattle Kraken (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $5,600,000 | $1,683,333 | $3,916,667 | $5,900,000 | $1,983,333 | $3,916,667 |
| 2026-27 | $4,500,000 | $1,683,333 | $2,816,667 | $5,900,000 | $3,083,333 | $2,816,667 |
| 2027-28 | $0 | $1,683,333 | $-1,683,333 | $0 | $1,683,333 | $-1,683,333 |
| 2028-29 | $0 | $1,683,333 | $-1,683,333 | $0 | $1,683,333 | $-1,683,333 |