Matt Duchene buyout calculator, cap hit impact

Matt Duchene Buyout Cap Implications

Birthdate January 16, 1991

If Matt Duchene 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 31 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 $12,000,000
Remaining base salary
($18,000,000 * 67% buyout multiplier)
.

4 years left in contract.
Buyout applied over 8 years
(2x years remaining on contract)

Annual buyout cost of $1,500,000
(Total buyout cost/8 years)

Matt Duchene projected buyout 2022-2023 season
2022-2023 2023-2024 2024-2025 2025-2026 2026-2027 2027-2028 2028-2029 2029-2030
Remaining Base Salary
$18,000,000
$4,000,000 $7,000,000 $4,000,000 $3,000,000 $0 $0 $0 $0
Original Cap Hit $8,000,000 $8,000,000 $8,000,000 $8,000,000 $0 $0 $0 $0
Contract Signing Bonus $4,000,000 $2,000,000 $2,000,000 $2,000,000 $0 $0 $0 $0
Contract Total Salary ($8,000,000) ($9,000,000) ($6,000,000) ($5,000,000) ($0) ($0) ($0) ($0)
Annual Buyout Cost $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000
ACTUAL CAP HIT Nashville Predators logo $5,500,000 $2,500,000 $5,500,000 $6,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000
Savings $2,500,000 $5,500,000 $2,500,000 $1,500,000 $-1,500,000 $-1,500,000 $-1,500,000 $-1,500,000

Active Contract

Signing Team Nashville Predators logo
Signing Date July 1, 2019
Signing Status UFA
Agent Pat Brisson
Standard Contract | 7 Years $56,000,000 9.82% of cap space
2019-2020 2020-2021 2021-2022 2022-2023 2023-2024 2024-2025 2025-2026
Cap Hit $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000
UFA
AAV $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000
Performance Bonuses $0 $0 $0 $0 $0 $0 $0
Base Salary $2,000,000 $3,000,000 $5,000,000 $4,000,000 $7,000,000 $4,000,000 $3,000,000
Signing Bonuses $8,000,000 $5,000,000 $5,000,000 $4,000,000 $2,000,000 $2,000,000 $2,000,000
Total Salary $10,000,000 $8,000,000 $10,000,000 $8,000,000 $9,000,000 $6,000,000 $5,000,000
Minors Salary $10,000,000 $8,000,000 $10,000,000 $8,000,000 $9,000,000 $6,000,000 $5,000,000
Clauses M-NTC M-NTC M-NTC
UFA Year
Buy It Out Buy It Out Buy It Out Buy It Out Buy It Out
Modified NTC: 7 Team No Trade Clause