Calen Addison buyout calculator, cap hit impact

Calen Addison Buyout Cap Implications

Birthdate April 11, 2000

If Calen Addison was bought out prior to the 2020-2021 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 $716,667
Remaining base salary
($2,150,000 * 33% buyout multiplier)
.

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

Annual buyout cost of $119,444
(Total buyout cost/6 years)

Calen Addison projected buyout 2020-2021 season
2020-2021 2021-2022 2022-2023 2023-2024 2024-2025 2025-2026
Remaining Base Salary
$2,150,000
$700,000 $700,000 $750,000 $0 $0 $0
Original Cap Hit $778,333 $778,333 $778,333 $0 $0 $0
Contract Signing Bonus $92,500 $92,500 $0 $0 $0 $0
Contract Total Salary ($792,500) ($792,500) ($750,000) ($0) ($0) ($0)
Annual Buyout Cost $119,444 $119,444 $119,444 $119,444 $119,444 $119,444
ACTUAL CAP HIT Minnesota Wild logo $197,777 $197,777 $147,777 $119,444 $119,444 $119,444
Savings $580,556 $580,556 $630,556 $-119,444 $-119,444 $-119,444

Active Contract

Signing Team
Signing Date April 6, 2019
Agent Craig Oster
Entry Level Contract | 3 Years $2,427,498 0.99% of cap space
2019-2020 2020-2021 2021-2022 2022-2023
Cap Hit $809,166 $778,333 $778,333 $778,333
RFA
AAV $925,000 $894,167 $894,167 $894,167
Performance Bonuses $0 $132,500 $132,500 $82,500
Base Salary $0 $700,000 $700,000 $750,000
Signing Bonuses $92,500 $92,500 $92,500 $0
Total Salary $0 $792,500 $792,500 $750,000
Minors Salary $0 $70,000 $70,000 $70,000
Clauses
ENTRY-LEVEL SLIDE
UFA Year
Buy It Out Buy It Out Buy It Out