All Players

Jonathan Huberdeau Buyout Results

A Jonathan Huberdeau buyout spans 14 years, has a cost of $12,666,667 and savings of $6,333,333. Huberdeau is 31 years of age at the time of the buyout; therefore, the buyout ratio is 2/3. With $19,000,000 in salary remaining, the cost is $12,666,667, and the savings are $6,333,333. Buyouts span twice the length of the remaining years and because there are 7 years remaining in the contract, the buyout length is 14 years. The buyout cap hit is displayed in the Cap Hit Calculations table below.

Cost Calculations

Cap Hit Calculations

SEASON	INITIAL BASE SALARY	INITIAL CAP HIT	SIGNING BONUS	BUYOUT COST	POST-BUYOUT EARNINGS	SAVINGS	CAP HIT (CGY)
2024-25	$3,500,000	$10,500,000	$7,000,000	$904,762	$7,904,762	$2,595,238	$7,904,762
2025-26	$3,500,000	$10,500,000	$7,000,000	$904,762	$7,904,762	$2,595,238	$7,904,762
2026-27	$1,000,000	$10,500,000	$9,500,000	$904,762	$10,404,762	$95,238	$10,404,762
2027-28	$1,000,000	$10,500,000	$9,500,000	$904,762	$10,404,762	$95,238	$10,404,762
2028-29	$3,500,000	$10,500,000	$7,000,000	$904,762	$7,904,762	$2,595,238	$7,904,762
2029-30	$1,000,000	$10,500,000	$9,500,000	$904,762	$10,404,762	$95,238	$10,404,762
2030-31	$5,500,000	$10,500,000	$5,000,000	$904,762	$5,904,762	$4,595,238	$5,904,762
2031-32	$0	$0	$0	$904,762	$904,762	-$904,762	$904,762
2032-33	$0	$0	$0	$904,762	$904,762	-$904,762	$904,762
2033-34	$0	$0	$0	$904,762	$904,762	-$904,762	$904,762
2034-35	$0	$0	$0	$904,762	$904,762	-$904,762	$904,762
2035-36	$0	$0	$0	$904,762	$904,762	-$904,762	$904,762
2036-37	$0	$0	$0	$904,762	$904,762	-$904,762	$904,762
2037-38	$0	$0	$0	$904,762	$904,762	-$904,762	$904,762
TOTAL	$19,000,000	$73,500,000	$54,500,000	$12,666,667	$67,166,667	$6,333,333	$67,166,668