Matthew Tkachuk buyout calculator, cap hit impact
Matthew Tkachuk Buyout Cap Implications
Birthdate December 11, 1997
If Matthew Tkachuk 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 24 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 $2,666,667
Remaining base salary
($8,000,000 * 33% buyout multiplier).
8 years left in contract.
Buyout applied over 16 years
(2x years remaining on contract)
Annual buyout cost of $166,667
(Total buyout cost/16 years)
Matthew Tkachuk projected buyout 2022-2023 season
2022-2023
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
2029-2030
2030-2031
2031-2032
2032-2033
2033-2034
2034-2035
2035-2036
2036-2037
2037-2038
Remaining Base Salary
$8,000,000
$1,000,000
$1,000,000
$1,000,000
$1,000,000
$1,000,000
$1,000,000
$1,000,000
$1,000,000
$0
$0
$0
$0
$0
$0
$0
$0
Original Cap Hit
$9,500,000
$9,500,000
$9,500,000
$9,500,000
$9,500,000
$9,500,000
$9,500,000
$9,500,000
$0
$0
$0
$0
$0
$0
$0
$0
Contract Signing Bonus
$8,000,000
$10,250,000
$10,250,000
$10,250,000
$9,000,000
$7,750,000
$6,500,000
$6,000,000
$0
$0
$0
$0
$0
$0
$0
$0
Contract Total Salary
($9,000,000)
($11,250,000)
($11,250,000)
($11,250,000)
($10,000,000)
($8,750,000)
($7,500,000)
($7,000,000)
($0)
($0)
($0)
($0)
($0)
($0)
($0)
($0)
Annual Buyout Cost
$166,667
$166,667
$166,667
$166,667
$166,667
$166,667
$166,667
$166,667
$166,667
$166,667
$166,667
$166,667
$166,667
$166,667
$166,667
$166,667
ACTUAL CAP HIT 
$8,666,667
$8,666,667
$8,666,667
$8,666,667
$8,666,667
$8,666,667
$8,666,667
$8,666,667
$166,667
$166,667
$166,667
$166,667
$166,667
$166,667
$166,667
$166,667
Savings
$833,333
$833,333
$833,333
$833,333
$833,333
$833,333
$833,333
$833,333
$-166,667
$-166,667
$-166,667
$-166,667
$-166,667
$-166,667
$-166,667
$-166,667
Birthdate December 11, 1997
If Matthew Tkachuk 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 24 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 $2,666,667
Remaining base salary
($8,000,000 * 33% buyout multiplier).
8 years left in contract.
Buyout applied over 16 years
(2x years remaining on contract)
Annual buyout cost of $166,667
(Total buyout cost/16 years)
Matthew Tkachuk projected buyout 2022-2023 season
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | 2030-2031 | 2031-2032 | 2032-2033 | 2033-2034 | 2034-2035 | 2035-2036 | 2036-2037 | 2037-2038 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Remaining Base Salary $8,000,000 |
$1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Original Cap Hit | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Signing Bonus | $8,000,000 | $10,250,000 | $10,250,000 | $10,250,000 | $9,000,000 | $7,750,000 | $6,500,000 | $6,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($9,000,000) | ($11,250,000) | ($11,250,000) | ($11,250,000) | ($10,000,000) | ($8,750,000) | ($7,500,000) | ($7,000,000) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $166,667 | $166,667 | $166,667 | $166,667 | $166,667 | $166,667 | $166,667 | $166,667 | $166,667 | $166,667 | $166,667 | $166,667 | $166,667 | $166,667 | $166,667 | $166,667 |
| ACTUAL CAP HIT
|
$8,666,667 | $8,666,667 | $8,666,667 | $8,666,667 | $8,666,667 | $8,666,667 | $8,666,667 | $8,666,667 | $166,667 | $166,667 | $166,667 | $166,667 | $166,667 | $166,667 | $166,667 | $166,667 |
| Savings | $833,333 | $833,333 | $833,333 | $833,333 | $833,333 | $833,333 | $833,333 | $833,333 | $-166,667 | $-166,667 | $-166,667 | $-166,667 | $-166,667 | $-166,667 | $-166,667 | $-166,667 |
Active Contract
Standard Contract | 8 Years $76,000,000 11.38% of cap space
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | ||
|---|---|---|---|---|---|---|---|---|---|
| Cap Hit | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | UFA |
| AAV | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | |
| Signing Bonuses | $8,000,000 | $10,250,000 | $10,250,000 | $10,250,000 | $9,000,000 | $7,750,000 | $6,500,000 | $6,000,000 | |
| Total Salary | $9,000,000 | $11,250,000 | $11,250,000 | $11,250,000 | $10,000,000 | $8,750,000 | $7,500,000 | $7,000,000 | |
| Minors Salary | $9,000,000 | $11,250,000 | $11,250,000 | $11,250,000 | $10,000,000 | $8,750,000 | $7,500,000 | $7,000,000 | |
| Clauses | NMC | NMC | NMC | NMC | NMC | M-NTC
NMC |
M-NTC
NMC |
||
| UFA Year | |||||||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | |||
| Years 7 and 8 16 team no trade list | |||||||||