Jonathan Huberdeau buyout calculator, cap hit impact
Jonathan Huberdeau Buyout Cap Implications
Birthdate June 4, 1993
If Jonathan Huberdeau was bought out prior to the 2020-2021 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 26 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $3,600,000
Remaining base salary
($10,800,000 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $600,000
(Total buyout cost/6 years)
Jonathan Huberdeau projected buyout 2020-2021 season
2020-2021
2021-2022
2022-2023
2023-2024
2024-2025
2025-2026
Remaining Base Salary
$10,800,000
$3,300,000
$3,300,000
$4,200,000
$0
$0
$0
Original Cap Hit
$5,900,000
$5,900,000
$5,900,000
$0
$0
$0
Contract Signing Bonus
$2,000,000
$2,000,000
$2,000,000
$0
$0
$0
Contract Total Salary
($5,300,000)
($5,300,000)
($6,200,000)
($0)
($0)
($0)
Annual Buyout Cost
$600,000
$600,000
$600,000
$600,000
$600,000
$600,000
ACTUAL CAP HIT 
$3,200,000
$3,200,000
$2,300,000
$600,000
$600,000
$600,000
Savings
$2,700,000
$2,700,000
$3,600,000
$-600,000
$-600,000
$-600,000
Birthdate June 4, 1993
If Jonathan Huberdeau was bought out prior to the 2020-2021 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 26 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $3,600,000
Remaining base salary
($10,800,000 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $600,000
(Total buyout cost/6 years)
Jonathan Huberdeau projected buyout 2020-2021 season
| 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | |
|---|---|---|---|---|---|---|
| Remaining Base Salary $10,800,000 |
$3,300,000 | $3,300,000 | $4,200,000 | $0 | $0 | $0 |
| Original Cap Hit | $5,900,000 | $5,900,000 | $5,900,000 | $0 | $0 | $0 |
| Contract Signing Bonus | $2,000,000 | $2,000,000 | $2,000,000 | $0 | $0 | $0 |
| Contract Total Salary | ($5,300,000) | ($5,300,000) | ($6,200,000) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $600,000 | $600,000 | $600,000 | $600,000 | $600,000 | $600,000 |
| ACTUAL CAP HIT
|
$3,200,000 | $3,200,000 | $2,300,000 | $600,000 | $600,000 | $600,000 |
| Savings | $2,700,000 | $2,700,000 | $3,600,000 | $-600,000 | $-600,000 | $-600,000 |
Active Contract
Standard Contract | 6 Years $35,400,000 7.24% of cap space
| 2017-2018 | 2018-2019 | 2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | ||
|---|---|---|---|---|---|---|---|
| Cap Hit | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | UFA |
| AAV | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $6,200,000 | $6,200,000 | $6,200,000 | $3,300,000 | $3,300,000 | $4,200,000 | |
| Signing Bonuses | $0 | $0 | $0 | $2,000,000 | $2,000,000 | $2,000,000 | |
| Total Salary | $6,200,000 | $6,200,000 | $6,200,000 | $5,300,000 | $5,300,000 | $6,200,000 | |
| Minors Salary | $6,200,000 | $6,200,000 | $6,200,000 | $5,300,000 | $5,300,000 | $6,200,000 | |
| Clauses | NMC | NMC | NMC | M-NTC | |||
| UFA Year | |||||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | ||||