Andrei Vasilevskiy buyout calculator, cap hit impact


Andrei Vasilevskiy Buyout Cap Implications

Birthdate July 25, 1994

If Andrei Vasilevskiy was bought out prior to the 2019-2020 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 24 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 $1,333,333
Remaining base salary
($4,000,000 * 33% buyout multiplier)
.

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

Annual buyout cost of $666,667
(Total buyout cost/2 years)

Andrei Vasilevskiy projected buyout 2019-2020 season
2019-2020 2020-2021
Remaining Base Salary
$4,000,000
$4,000,000 $0
Original Cap Hit $3,500,000 $0
Contract Signing Bonus $0 $0
Contract Total Salary ($4,000,000) ($0)
Annual Buyout Cost $666,667 $666,667
ACTUAL CAP HIT Tampa Bay Lightning logo $166,667 $666,667
Savings $3,333,333 $-666,667

Active Contract

Signing Team
Signing Date July 29, 2019
Signing Status RFA
Agent Daniel Milstein
View Player Profile
Potential Lockout Year
Standard Contract | 8 Years $76,000,000 11.66% of cap space
2020-2021 2021-2022 2022-2023 2023-2024 2024-2025 2025-2026 2026-2027 2027-2028
Cap Hit $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000
UFA
AAV $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000
Performance Bonuses $0 $0 $0 $0 $0 $0 $0 $0
Base Salary $3,500,000 $1,000,000 $4,500,000 $4,000,000 $5,500,000 $5,000,000 $5,000,000 $3,000,000
Signing Bonuses $8,500,000 $10,000,000 $6,500,000 $5,000,000 $4,500,000 $4,000,000 $3,000,000 $3,000,000
Total Salary $12,000,000 $11,000,000 $11,000,000 $9,000,000 $10,000,000 $9,000,000 $8,000,000 $6,000,000
Minors Salary $12,000,000 $11,000,000 $11,000,000 $9,000,000 $10,000,000 $9,000,000 $8,000,000 $6,000,000
Clauses NMC NMC NMC NMC M-NTC M-NTC M-NTC
UFA Year
Buy It Out Buy It Out Buy It Out Buy It Out Buy It Out Buy It Out Buy It Out Buy It Out
Player submits 10 team No Trade List