Jeff Petry buyout calculator, cap hit impact
Jeff Petry Buyout Cap Implications
Birthdate December 9, 1987
If Jeff Petry was bought out prior to the 2022-2023 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 34 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $16,000,000
Remaining base salary
($24,000,000 * 67% buyout multiplier).
6 years left in contract.
Buyout applied over 12 years
(2x years remaining on contract)
Annual buyout cost of $1,333,333
(Total buyout cost/12 years)
This contract has retained salary from a previous trade. The buyout costs, and savings are split between the teams as shown below
Jeff Petry projected buyout 2022-2023 season
2022-2023
2022-2023
2023-2024
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
2029-2030
2030-2031
2031-2032
2032-2033
2033-2034
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
2029-2030
2030-2031
2031-2032
2032-2033
2033-2034
Remaining Base Salary
$24,000,000
$4,500,000
$4,500,000
$4,500,000
$4,500,000
$3,000,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$3,000,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
Original Cap Hit
$6,250,000
$6,250,000
$6,250,000
$6,250,000
$6,250,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$6,250,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
Contract Signing Bonus
$3,000,000
$3,000,000
$3,000,000
$3,000,000
$2,000,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$2,000,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
Contract Total Salary
($7,500,000)
($7,500,000)
($7,500,000)
($7,500,000)
($5,000,000)
($0)
($0)
($0)
($0)
($0)
($0)
($0)
($0)
($0)
($5,000,000)
($0)
($0)
($0)
($0)
($0)
($0)
($0)
($0)
($0)
Annual Buyout Cost
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
$1,333,333
ACTUAL CAP HIT 
$1,156,250
$1,156,250
$1,156,250
$1,156,250
$1,718,750
$500,000
$500,000
$500,000
$500,000
$500,000
$500,000
$500,000
$500,000
$500,000
$1,718,750
$500,000
$500,000
$500,000
$500,000
$500,000
$500,000
$500,000
$500,000
$500,000
Savings
$1,187,500
$1,187,500
$1,187,500
$1,187,500
$625,000
$-500,000
$-500,000
$-500,000
$-500,000
$-500,000
$-500,000
$-500,000
$-500,000
$-500,000
$625,000
$-500,000
$-500,000
$-500,000
$-500,000
$-500,000
$-500,000
$-500,000
$-500,000
$-500,000
ACTUAL CAP HIT 
$770,833
$770,833
$770,833
$770,833
$1,145,833
$333,333
$333,333
$333,333
$333,333
$333,333
$333,333
$333,333
$333,333
$333,333
$1,145,833
$333,333
$333,333
$333,333
$333,333
$333,333
$333,333
$333,333
$333,333
$333,333
Savings
$791,667
$791,667
$791,667
$791,667
$416,667
$-333,333
$-333,333
$-333,333
$-333,333
$-333,333
$-333,333
$-333,333
$-333,333
$-333,333
$416,667
$-333,333
$-333,333
$-333,333
$-333,333
$-333,333
$-333,333
$-333,333
$-333,333
$-333,333
ACTUAL CAP HIT 
$1,156,250
$1,156,250
$1,156,250
$1,156,250
$1,718,750
$500,000
$500,000
$500,000
$500,000
$500,000
$500,000
$500,000
$500,000
$500,000
$1,718,750
$500,000
$500,000
$500,000
$500,000
$500,000
$500,000
$500,000
$500,000
$500,000
Savings
$1,187,500
$1,187,500
$1,187,500
$1,187,500
$625,000
$-500,000
$-500,000
$-500,000
$-500,000
$-500,000
$-500,000
$-500,000
$-500,000
$-500,000
$625,000
$-500,000
$-500,000
$-500,000
$-500,000
$-500,000
$-500,000
$-500,000
$-500,000
$-500,000
Birthdate December 9, 1987
If Jeff Petry was bought out prior to the 2022-2023 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 34 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $16,000,000
Remaining base salary
($24,000,000 * 67% buyout multiplier).
6 years left in contract.
Buyout applied over 12 years
(2x years remaining on contract)
Annual buyout cost of $1,333,333
(Total buyout cost/12 years)
This contract has retained salary from a previous trade. The buyout costs, and savings are split between the teams as shown below
Jeff Petry projected buyout 2022-2023 season
| 2022-2023 | 2022-2023 | 2023-2024 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | 2030-2031 | 2031-2032 | 2032-2033 | 2033-2034 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | 2030-2031 | 2031-2032 | 2032-2033 | 2033-2034 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Remaining Base Salary $24,000,000 |
$4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | $3,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $3,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Original Cap Hit | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $6,250,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Signing Bonus | $3,000,000 | $3,000,000 | $3,000,000 | $3,000,000 | $2,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $2,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($7,500,000) | ($7,500,000) | ($7,500,000) | ($7,500,000) | ($5,000,000) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) | ($5,000,000) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 | $1,333,333 |
| ACTUAL CAP HIT
|
$1,156,250 | $1,156,250 | $1,156,250 | $1,156,250 | $1,718,750 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | $1,718,750 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 |
| Savings | $1,187,500 | $1,187,500 | $1,187,500 | $1,187,500 | $625,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 | $625,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 |
| ACTUAL CAP HIT
|
$770,833 | $770,833 | $770,833 | $770,833 | $1,145,833 | $333,333 | $333,333 | $333,333 | $333,333 | $333,333 | $333,333 | $333,333 | $333,333 | $333,333 | $1,145,833 | $333,333 | $333,333 | $333,333 | $333,333 | $333,333 | $333,333 | $333,333 | $333,333 | $333,333 |
| Savings | $791,667 | $791,667 | $791,667 | $791,667 | $416,667 | $-333,333 | $-333,333 | $-333,333 | $-333,333 | $-333,333 | $-333,333 | $-333,333 | $-333,333 | $-333,333 | $416,667 | $-333,333 | $-333,333 | $-333,333 | $-333,333 | $-333,333 | $-333,333 | $-333,333 | $-333,333 | $-333,333 |
| ACTUAL CAP HIT
|
$1,156,250 | $1,156,250 | $1,156,250 | $1,156,250 | $1,718,750 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | $1,718,750 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 |
| Savings | $1,187,500 | $1,187,500 | $1,187,500 | $1,187,500 | $625,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 | $625,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 | $-500,000 |
Active Contract
Standard Contract | 4 Years $25,000,000 7.49% of cap space
| 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | ||
|---|---|---|---|---|---|
| Cap Hit | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | UFA |
| AAV | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | |
| Base Salary | $5,000,000 | $4,500,000 | $4,500,000 | $3,000,000 | |
| Signing Bonuses | $0 | $3,000,000 | $3,000,000 | $2,000,000 | |
| Total Salary | $5,000,000 | $7,500,000 | $7,500,000 | $5,000,000 | |
| Minors Salary | $5,000,000 | $7,500,000 | $7,500,000 | $5,000,000 | |
| Clauses | M-NTC | M-NTC | M-NTC | M-NTC | |
| UFA Year | |||||
| Buy It Out | Buy It Out | ||||
|
15 Team No Trade and expansion No Movement
* Retained 25% of contract was retained by Pittsburgh Penguins in trade to Montreal Canadiens * Retained 37.5% of contract was retained by Montreal Canadiens in trade to Detroit Red Wings |
|||||