Anthony Beauvillier buyout calculator, cap hit impact


Anthony Beauvillier Buyout Cap Implications

Birthdate June 8, 1997

If Anthony Beauvillier 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 21 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 $1,400,000
Remaining base salary
($4,200,000 * 33% buyout multiplier)
.

2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)

Annual buyout cost of $350,000
(Total buyout cost/4 years)

Anthony Beauvillier projected buyout 2019-2020 season
2019-2020 2020-2021 2021-2022 2022-2023
Remaining Base Salary
$4,200,000
$1,800,000 $2,400,000 $0 $0
Original Cap Hit $2,100,000 $2,100,000 $0 $0
Contract Signing Bonus $0 $0 $0 $0
Contract Total Salary ($1,800,000) ($2,400,000) ($0) ($0)
Annual Buyout Cost $350,000 $350,000 $350,000 $350,000
ACTUAL CAP HIT New York Islanders logo $650,000 $50,000 $350,000 $350,000
Savings $1,450,000 $2,050,000 $-350,000 $-350,000

Active Contract

Signing Team
Signing Date August 28, 2019
Signing Status RFA
Agent Kent Hughes
View Player Profile
Potential Lockout Year
Standard Contract | 2 Years $4,200,000 2.58% of cap space
2019-2020 2020-2021
Cap Hit $2,100,000 $2,100,000
RFA
AAV $2,100,000 $2,100,000
Performance Bonuses $0 $0
Base Salary $1,800,000 $2,400,000
Signing Bonuses $0 $0
Total Salary $1,800,000 $2,400,000
Minors Salary $1,800,000 $2,400,000
Clauses
UFA Year
Buy It Out Buy It Out