NHL Buyout Calculator

Pierre-Luc Dubois

#80
age26
posC
shotl
h6'3"
w218lbs
Birthdate
Jun 24, 1998
Player Profile

If Pierre-Luc Dubois was bought out prior to the 2026-2027 season.

Total Cost

$31,400,000$31.40M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 27 years old at the buyout, giving him a 67% buyout multiplier.
$20,933,333$20.93M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,093,333$2.09M
 $20,933,333$20.93M / 10yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
26/27
30/31
35/36
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 5
Contract End 2030-31
Buyout Length 10
Buyout End 2035-36

Buyout Summary

Abbreviated $Amounts
Pierre-Luc Dubois
 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36
Original Cap Hit
 $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M - - - - -
Base Salary
 ($7,100,000$7.10M) ($5,850,000$5.85M) ($5,830,000$5.83M) ($5,810,000$5.81M) ($6,810,000$6.81M) (-) (-) (-) (-) (-)
Total Salary ($9,100,000$9.10M) ($6,850,000$6.85M) ($6,830,000$6.83M) ($6,810,000$6.81M) ($6,810,000$6.81M) (-) (-) (-) (-) (-)
Signing Bonus $2,000,000$2.00M $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M - - - - - -
Annual Buyout Cost $2,093,333$2.09M $2,093,333$2.09M $2,093,333$2.09M $2,093,333$2.09M $2,093,333$2.09M $2,093,333$2.09M $2,093,333$2.09M $2,093,333$2.09M $2,093,333$2.09M $2,093,333$2.09M
Capitals logo.
Actual Cap Hit
$3,493,333$3.49M
$4,743,333$4.74M
$4,763,333$4.76M
$4,783,333$4.78M
$3,783,333$3.78M
$2,093,333$2.09M
$2,093,333$2.09M
$2,093,333$2.09M
$2,093,333$2.09M
$2,093,333$2.09M
Capitals logo.
Savings
100.0%
$5,006,667$5.01M
$3,756,667$3.76M
$3,736,667$3.74M
$3,716,667$3.72M
$4,716,667$4.72M
$-2,093,333$-2.09M
$-2,093,333$-2.09M
$-2,093,333$-2.09M
$-2,093,333$-2.09M
$-2,093,333$-2.09M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2031 Standard Contract
8yrs
value$68,000,000$68.00M
cap hit$8,500,000$8.50M
Share Player Card
Abbreviated $Amounts
2023-24
2024-25
2025-26
2026-27
2027-28
2028-29
2029-30
2030-31
2031
Cap Hit $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M UFAage 33
AAV $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M
Base $1,000,000$1.00M $8,000,000$8.00M $8,100,000$8.10M $7,100,000$7.10M $5,850,000$5.85M $5,830,000$5.83M $5,810,000$5.81M $6,810,000$6.81M
Performance Bonuses - - - - - - - -
Signing Bonuses $8,000,000$8.00M $3,250,000$3.25M $3,250,000$3.25M $2,000,000$2.00M $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M -
Total Salary $9,000,000$9.00M $11,250,000$11.25M $11,350,000$11.35M $9,100,000$9.10M $6,850,000$6.85M $6,830,000$6.83M $6,810,000$6.81M $6,810,000$6.81M
Minors Salary
$9,000,000$9.00M
$11,250,000$11.25M
$11,350,000$11.35M
$9,100,000$9.10M
$6,850,000$6.85M
$6,830,000$6.83M
$6,810,000$6.81M
$6,810,000$6.81M
Clauses
-
NMC
NMC
NMC
NMC
M-NTC
M-NTC
M-NTC
UFA Year
Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out
Notes
Yr 6: 15 Team No Trade List; Yrs 7-8: 10 Team No Trade List
PuckPedia logo.
Sep 10
PuckPedia
RT @PuckPedia: Expecting 35 y/o F Sam Gagner to sign a PTO with Carolina #causechaos 10P in 28 GP t.co/INZN8qitIK
PuckPedia logo.
Sep 10
PuckPedia
Adam Larsson #SeaKraken 4 year $5.25M Cap Hit extension: Year 1: 2M Salary & 4M Signing Bonus Years 2/3/4: 5M Salary Year 1 & 2 no trade clause, year 3 & 4 15 team no trade list. Rep’d by JP Barry @CAAHockey t.co/XD2pf03FWf
Advertisement
Advertisement
Advertisement