Walker Duehr buyout calculator, cap hit impact
Walker Duehr Buyout Cap Implications
Birthdate November 23, 1997
If Walker Duehr was bought out prior to the 2021-2022 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 23 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 $500,000
Remaining base salary
($1,500,000 * 33% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $125,000
(Total buyout cost/4 years)
Walker Duehr projected buyout 2021-2022 season
2021-2022
2022-2023
2023-2024
2024-2025
Remaining Base Salary
$1,500,000
$750,000
$750,000
$0
$0
Original Cap Hit
$827,500
$827,500
$0
$0
Contract Signing Bonus
$75,000
$80,000
$0
$0
Contract Total Salary
($825,000)
($830,000)
($0)
($0)
Annual Buyout Cost
$125,000
$125,000
$125,000
$125,000
ACTUAL CAP HIT 
$202,500
$202,500
$125,000
$125,000
Savings
$625,000
$625,000
$-125,000
$-125,000
Birthdate November 23, 1997
If Walker Duehr was bought out prior to the 2021-2022 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 23 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 $500,000
Remaining base salary
($1,500,000 * 33% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $125,000
(Total buyout cost/4 years)
Walker Duehr projected buyout 2021-2022 season
| 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | |
|---|---|---|---|---|
| Remaining Base Salary $1,500,000 |
$750,000 | $750,000 | $0 | $0 |
| Original Cap Hit | $827,500 | $827,500 | $0 | $0 |
| Contract Signing Bonus | $75,000 | $80,000 | $0 | $0 |
| Contract Total Salary | ($825,000) | ($830,000) | ($0) | ($0) |
| Annual Buyout Cost | $125,000 | $125,000 | $125,000 | $125,000 |
| ACTUAL CAP HIT
|
$202,500 | $202,500 | $125,000 | $125,000 |
| Savings | $625,000 | $625,000 | $-125,000 | $-125,000 |
Active Contract
Entry Level Contract | 2 Years $1,655,000 1.02% of cap space
| 2021-2022 | 2022-2023 | ||
|---|---|---|---|
| Cap Hit | $827,500 | $827,500 | RFA |
| AAV | $827,500 | $827,500 | |
| Performance Bonuses | $0 | $0 | |
| Base Salary | $750,000 | $750,000 | |
| Signing Bonuses | $75,000 | $80,000 | |
| Total Salary | $825,000 | $830,000 | |
| Minors Salary | $70,000 | $70,000 | |
| Clauses | |||
| UFA Year | |||
| Buy It Out | Buy It Out | ||