Alexander Kerfoot buyout calculator, cap hit impact
Alexander Kerfoot Buyout Cap Implications
Birthdate August 11, 1994
If Alexander Kerfoot 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 25 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 $1,366,667
Remaining base salary
($4,100,000 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $227,778
(Total buyout cost/6 years)
Alexander Kerfoot projected buyout 2020-2021 season
2020-2021
2021-2022
2022-2023
2023-2024
2024-2025
2025-2026
Remaining Base Salary
$4,100,000
$2,600,000
$750,000
$750,000
$0
$0
$0
Original Cap Hit
$3,500,000
$3,500,000
$3,500,000
$0
$0
$0
Contract Signing Bonus
$1,000,000
$1,950,000
$1,950,000
$0
$0
$0
Contract Total Salary
($3,600,000)
($2,700,000)
($2,700,000)
($0)
($0)
($0)
Annual Buyout Cost
$227,778
$227,778
$227,778
$227,778
$227,778
$227,778
ACTUAL CAP HIT 
$1,127,778
$2,977,778
$2,977,778
$227,778
$227,778
$227,778
Savings
$2,372,222
$522,222
$522,222
$-227,778
$-227,778
$-227,778
Birthdate August 11, 1994
If Alexander Kerfoot 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 25 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 $1,366,667
Remaining base salary
($4,100,000 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $227,778
(Total buyout cost/6 years)
Alexander Kerfoot projected buyout 2020-2021 season
| 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | |
|---|---|---|---|---|---|---|
| Remaining Base Salary $4,100,000 |
$2,600,000 | $750,000 | $750,000 | $0 | $0 | $0 |
| Original Cap Hit | $3,500,000 | $3,500,000 | $3,500,000 | $0 | $0 | $0 |
| Contract Signing Bonus | $1,000,000 | $1,950,000 | $1,950,000 | $0 | $0 | $0 |
| Contract Total Salary | ($3,600,000) | ($2,700,000) | ($2,700,000) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $227,778 | $227,778 | $227,778 | $227,778 | $227,778 | $227,778 |
| ACTUAL CAP HIT
|
$1,127,778 | $2,977,778 | $2,977,778 | $227,778 | $227,778 | $227,778 |
| Savings | $2,372,222 | $522,222 | $522,222 | $-227,778 | $-227,778 | $-227,778 |
Active Contract
Standard Contract | 4 Years $14,000,000 4.29% of cap space
| 2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | ||
|---|---|---|---|---|---|
| Cap Hit | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | UFA |
| AAV | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | |
| Base Salary | $700,000 | $2,600,000 | $750,000 | $750,000 | |
| Signing Bonuses | $4,300,000 | $1,000,000 | $1,950,000 | $1,950,000 | |
| Total Salary | $5,000,000 | $3,600,000 | $2,700,000 | $2,700,000 | |
| Minors Salary | $5,000,000 | $3,600,000 | $2,700,000 | $2,700,000 | |
| Clauses | M-NTC | ||||
| UFA Year | |||||
| Buy It Out | Buy It Out | Buy It Out | |||
| 10 Team Trade List | |||||