Adam Henrique buyout calculator, cap hit impact

Adam Henrique Buyout Cap Implications

Birthdate February 6, 1990

If Adam Henrique 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 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 $11,650,000
Remaining base salary
($17,475,000 * 67% buyout multiplier)
.

3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)

Annual buyout cost of $1,941,667
(Total buyout cost/6 years)

Adam Henrique projected buyout 2021-2022 season
2021-2022 2022-2023 2023-2024 2024-2025 2025-2026 2026-2027
Remaining Base Salary
$17,475,000
$5,825,000 $5,825,000 $5,825,000 $0 $0 $0
Original Cap Hit $5,825,000 $5,825,000 $5,825,000 $0 $0 $0
Contract Signing Bonus $0 $0 $0 $0 $0 $0
Contract Total Salary ($5,825,000) ($5,825,000) ($5,825,000) ($0) ($0) ($0)
Annual Buyout Cost $1,941,667 $1,941,667 $1,941,667 $1,941,667 $1,941,667 $1,941,667
ACTUAL CAP HIT Anaheim Ducks logo $1,941,667 $1,941,667 $1,941,667 $1,941,667 $1,941,667 $1,941,667
Savings $3,883,333 $3,883,333 $3,883,333 $-1,941,667 $-1,941,667 $-1,941,667

Active Contract

Signing Team
Signing Date July 16, 2018
Signing Status UFA
Agent John Thornton
View Player Profile
Potential Lockout Year
Standard Contract | 5 Years $29,125,000 7.15% of cap space
2019-2020 2020-2021 2021-2022 2022-2023 2023-2024
Cap Hit $5,825,000 $5,825,000 $5,825,000 $5,825,000 $5,825,000
UFA
AAV $5,825,000 $5,825,000 $5,825,000 $5,825,000 $5,825,000
Performance Bonuses $0 $0 $0 $0 $0
Base Salary $5,825,000 $5,825,000 $5,825,000 $5,825,000 $5,825,000
Signing Bonuses $0 $0 $0 $0 $0
Total Salary $5,825,000 $5,825,000 $5,825,000 $5,825,000 $5,825,000
Minors Salary $5,825,000 $5,825,000 $5,825,000 $5,825,000 $5,825,000
Clauses M-NTC M-NTC M-NTC M-NTC M-NTC
UFA Year
Buy It Out Buy It Out Buy It Out Buy It Out Buy It Out
10 Team No Trade List