Buyout calculator for Brendan Guhle

Brendan Guhle Buyout Cap Implications

Birthdate July 29, 1997

If Brendan Guhle was bought out prior to the 2018-2019 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 20 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 $450,000
Remaining base salary
($1,350,000 * 33% buyout multiplier)
.

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

Annual buyout cost of $112,500
(Total buyout cost/4 years)

Brendan Guhle projected buyout 2018-2019 season
2018-2019 2019-2020 2020-2021 2021-2022
Remaining Base Salary
$1,350,000
$650,000 $700,000 $0 $0
Original Cap Hit $697,500 $697,500 $0 $0
Contract Signing Bonus $0 $0 $0 $0
Contract Total Salary ($650,000) ($700,000) ($0) ($0)
Annual Buyout Cost $112,500 $112,500 $112,500 $112,500
ACTUAL CAP HIT Anaheim Ducks logo $160,000 $110,000 $112,500 $112,500
Savings $537,500 $587,500 $-112,500 $-112,500

Active Contract

Signing Team
Signing Date July 27, 2015
Agent Allain Roy
Entry Level Contract | 3 Years $2,092,500 0.90% of cap space
2015-2016 2016-2017 2017-2018 2018-2019 2019-2020
Cap Hit $734,167 $703,333 $697,500 $697,500 $697,500
RFA
AAV $925,000 $894,167 $888,333 $888,333 $888,333
Performance Bonuses $0 $0 $257,500 $182,500 $132,500
Base Salary $0 $0 $650,000 $650,000 $700,000
Signing Bonuses $92,500 $92,500 $92,500 $0 $0
Total Salary $0 $0 $742,500 $650,000 $700,000
Minors Salary $0 $0 $70,000 $70,000 $70,000
Clauses
ENTRY-LEVEL SLIDE
ENTRY-LEVEL SLIDE
UFA Year
Buy It Out