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 2021-2022 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 $4,150,000
Remaining base salary
($12,450,000 * 33% buyout multiplier)
.

3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)

Annual buyout cost of $691,667
(Total buyout cost/6 years)

Anthony Beauvillier projected buyout 2021-2022 season
2021-2022 2022-2023 2023-2024 2024-2025 2025-2026 2026-2027
Remaining Base Salary
$12,450,000
$4,150,000 $4,150,000 $4,150,000 $0 $0 $0
Original Cap Hit $4,150,000 $4,150,000 $4,150,000 $0 $0 $0
Contract Signing Bonus $0 $0 $0 $0 $0 $0
Contract Total Salary ($4,150,000) ($4,150,000) ($4,150,000) ($0) ($0) ($0)
Annual Buyout Cost $691,667 $691,667 $691,667 $691,667 $691,667 $691,667
ACTUAL CAP HIT New York Islanders logo $691,667 $691,667 $691,667 $691,667 $691,667 $691,667
Savings $3,458,333 $3,458,333 $3,458,333 $-691,667 $-691,667 $-691,667

Active Contract

Signing Team
Signing Date September 1, 2021
Signing Status RFA
Agent Kent Hughes
Standard Contract | 3 Years $12,450,000 5.09% of cap space
2021-2022 2022-2023 2023-2024
Cap Hit $4,150,000 $4,150,000 $4,150,000
UFA
AAV $4,150,000 $4,150,000 $4,150,000
Performance Bonuses $0 $0 $0
Base Salary $4,150,000 $4,150,000 $4,150,000
Signing Bonuses $0 $0 $0
Total Salary $4,150,000 $4,150,000 $4,150,000
Minors Salary $4,150,000 $4,150,000 $4,150,000
Clauses
UFA Year
Buy It Out Buy It Out Buy It Out