Alex Beaucage buyout calculator, cap hit impact
Alex Beaucage Buyout Cap Implications
Birthdate July 25, 2001
If Alex Beaucage 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 20 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 $535,833
Remaining base salary
($1,607,500 * 33% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $133,958
(Total buyout cost/4 years)
Alex Beaucage projected buyout 2022-2023 season
2022-2023
2023-2024
2024-2025
2025-2026
Remaining Base Salary
$1,607,500
$775,000
$832,500
$0
$0
Original Cap Hit
$878,333
$878,333
$0
$0
Contract Signing Bonus
$92,500
$92,500
$0
$0
Contract Total Salary
($867,500)
($925,000)
($0)
($0)
Annual Buyout Cost
$133,958
$133,958
$133,958
$133,958
ACTUAL CAP HIT 
$237,291
$179,791
$133,958
$133,958
Savings
$641,042
$698,542
$-133,958
$-133,958
Birthdate July 25, 2001
If Alex Beaucage 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 20 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 $535,833
Remaining base salary
($1,607,500 * 33% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $133,958
(Total buyout cost/4 years)
Alex Beaucage projected buyout 2022-2023 season
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | |
|---|---|---|---|---|
| Remaining Base Salary $1,607,500 |
$775,000 | $832,500 | $0 | $0 |
| Original Cap Hit | $878,333 | $878,333 | $0 | $0 |
| Contract Signing Bonus | $92,500 | $92,500 | $0 | $0 |
| Contract Total Salary | ($867,500) | ($925,000) | ($0) | ($0) |
| Annual Buyout Cost | $133,958 | $133,958 | $133,958 | $133,958 |
| ACTUAL CAP HIT
|
$237,291 | $179,791 | $133,958 | $133,958 |
| Savings | $641,042 | $698,542 | $-133,958 | $-133,958 |
Active Contract
Entry Level Contract | 3 Years $2,634,999 1.05% of cap space
| 2021-2022 | 2022-2023 | 2023-2024 | ||
|---|---|---|---|---|
| Cap Hit | $878,333 | $878,333 | $878,333 | RFA |
| AAV | $925,000 | $925,000 | $925,000 | |
| Performance Bonuses | $82,500 | $57,500 | $0 | |
| Base Salary | $750,000 | $775,000 | $832,500 | |
| Signing Bonuses | $92,500 | $92,500 | $92,500 | |
| Total Salary | $842,500 | $867,500 | $925,000 | |
| Minors Salary | $70,000 | $70,000 | $70,000 | |
| Clauses | ||||
| UFA Year | ||||
| Buy It Out | ||||