Buyout Calculator: Phillip Grubauer

Select a player and the date you wish to buyout the player on.

Player Details

 

Position: Goaltender

Age of Buyout Date: 28

At age 28 player's buyout will be 2/3 of the remaining salary due ($24,400,000). This will result in a total buyout of $16,266,667 with a base salary of $2,033,333 over each of the next 8 years.

Current Contract Breakdown

 

Year   Base Salary (Cash) Signing Bonus Incentive Cap Hit 2021-22 $5,000,000 $5,900,000 2022-23 $6,000,000 $5,900,000 2023-24 $7,500,000 $5,900,000 2024-25 $6,800,000 $5,900,000 2025-26 $5,600,000 $5,900,000 2026-27 $4,500,000 $5,900,000

Buyout Breakdown

 

Year   Base Salary (Cash) Buyout Savings Buyout Cap Hit 2023-24 $2,033,333 $5,466,667 $433,333 2024-25 $2,033,333 $4,766,667 $1,133,333 2025-26 $2,033,333 $3,566,667 $2,333,333 2026-27 $2,033,333 $2,466,667 $3,433,333 2027-28 $2,033,333 -$2,033,333 $2,033,333 2028-29 $2,033,333 -$2,033,333 $2,033,333 2029-30 $2,033,333 -$2,033,333 $2,033,333 2030-31 $2,033,333 -$2,033,333 $2,033,333 $16,266,667