Buyout calculator for Andrei Vasilevskiy

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 1, 2016
Signing Status RFA
Agent Daniel Milstein
Standard Contract | 3 Years $10,500,000 4.29% of cap space
2017-2018 2018-2019 2019-2020
Cap Hit $3,500,000 $3,500,000 $3,500,000
RFA
AAV $3,500,000 $3,500,000 $3,500,000
Performance Bonuses $0 $0 $0
Base Salary $3,000,000 $3,500,000 $4,000,000
Signing Bonuses $0 $0 $0
Total Salary $3,000,000 $3,500,000 $4,000,000
Minors Salary $3,000,000 $3,500,000 $4,000,000
Clauses
UFA Year
Buy It Out