Alec Regula buyout calculator, cap hit impact

Alec Regula Buyout Cap Implications

Birthdate August 6, 2000

If Alec Regula was bought out prior to the 2020-2021 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 19 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 $805,000
Remaining base salary
($2,415,000 * 33% buyout multiplier)
.

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

Annual buyout cost of $134,167
(Total buyout cost/6 years)

Alec Regula projected buyout 2020-2021 season
2020-2021 2021-2022 2022-2023 2023-2024 2024-2025 2025-2026
Remaining Base Salary
$2,415,000
$750,000 $832,500 $832,500 $0 $0 $0
Original Cap Hit $866,667 $866,667 $866,667 $0 $0 $0
Contract Signing Bonus $92,500 $92,500 $0 $0 $0 $0
Contract Total Salary ($842,500) ($925,000) ($832,500) ($0) ($0) ($0)
Annual Buyout Cost $134,167 $134,167 $134,167 $134,167 $134,167 $134,167
ACTUAL CAP HIT Chicago Blackhawks logo $250,834 $168,334 $168,334 $134,167 $134,167 $134,167
Savings $615,833 $698,333 $698,333 $-134,167 $-134,167 $-134,167

Active Contract

Signing Team
Signing Date November 11, 2019
Agent Scott Bartlett
Entry Level Contract | 3 Years $2,600,001 1.10% of cap space
2019-2020 2020-2021 2021-2022 2022-2023
Cap Hit $897,500 $866,667 $866,667 $866,667
RFA
AAV $925,000 $894,167 $894,167 $894,167
Performance Bonuses $0 $82,500 $0 $0
Base Salary $0 $750,000 $832,500 $832,500
Signing Bonuses $92,500 $92,500 $92,500 $0
Total Salary $92,500 $842,500 $925,000 $832,500
Minors Salary $0 $70,000 $70,000 $70,000
Clauses
ENTRY-LEVEL SLIDE
UFA Year
Buy It Out Buy It Out Buy It Out