Andrei Vasilevskiy buyout calculator, cap hit impact

Northstar Bets Northstar Bets

Andrei Vasilevskiy Buyout Cap Implications

Birthdate July 25, 1994

If Andrei Vasilevskiy was bought out prior to the 2023-2024 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 28 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier

The total buyout cost would be $15,000,000
Remaining base salary
($22,500,000 * 67% buyout multiplier)
.

5 years left in contract.
Buyout applied over 10 years
(2x years remaining on contract)

Annual buyout cost of $1,500,000
(Total buyout cost/10 years)

Andrei Vasilevskiy projected buyout 2023-2024 season
2023-2024 2024-2025 2025-2026 2026-2027 2027-2028 2028-2029 2029-2030 2030-2031 2031-2032 2032-2033
Remaining Base Salary
$22,500,000
$4,000,000 $5,500,000 $5,000,000 $5,000,000 $3,000,000 $0 $0 $0 $0 $0
Original Cap Hit $9,500,000 $9,500,000 $9,500,000 $9,500,000 $9,500,000 $0 $0 $0 $0 $0
Contract Signing Bonus $5,000,000 $4,500,000 $4,000,000 $3,000,000 $3,000,000 $0 $0 $0 $0 $0
Contract Total Salary ($9,000,000) ($10,000,000) ($9,000,000) ($8,000,000) ($6,000,000) ($0) ($0) ($0) ($0) ($0)
Annual Buyout Cost $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000
ACTUAL CAP HIT Tampa Bay Lightning logo $7,000,000 $5,500,000 $6,000,000 $6,000,000 $8,000,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000
Savings $2,500,000 $4,000,000 $3,500,000 $3,500,000 $1,500,000 $-1,500,000 $-1,500,000 $-1,500,000 $-1,500,000 $-1,500,000

Active Contract

Signing Team Tampa Bay Lightning logo
Signing Date July 29, 2019
Signing Status RFA
Agent Daniel Milstein
View Player Profile
Potential Lockout Year
Standard Contract | 8 Years $76,000,000 11.52% 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
Player submits 10 team No Trade List