Calle Odelius buyout calculator, cap hit impact

Northstar Bets Northstar Bets

Calle Odelius Buyout Cap Implications

Birthdate May 30, 2004

If Calle Odelius was bought out prior to the 2022-2023 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 18 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 $775,000
Remaining base salary
($2,325,000 * 33% buyout multiplier)
.

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

Annual buyout cost of $129,167
(Total buyout cost/6 years)

Calle Odelius projected buyout 2022-2023 season
2022-2023 2023-2024 2024-2025 2025-2026 2026-2027 2027-2028
Remaining Base Salary
$2,325,000
$750,000 $775,000 $800,000 $0 $0 $0
Original Cap Hit $870,000 $870,000 $870,000 $0 $0 $0
Contract Signing Bonus $95,000 $95,000 $95,000 $0 $0 $0
Contract Total Salary ($845,000) ($870,000) ($895,000) ($0) ($0) ($0)
Annual Buyout Cost $129,167 $129,167 $129,167 $129,167 $129,167 $129,167
ACTUAL CAP HIT New York Islanders logo $249,167 $224,167 $199,167 $129,167 $129,167 $129,167
Savings $620,833 $645,833 $670,833 $-129,167 $-129,167 $-129,167

Active Contract

Signing Team New York Islanders logo
Signing Date July 15, 2022
Agent Peter Wallen
Entry Level Contract | 3 Years $2,610,000 1.05% of cap space
2022-2023 2023-2024 2024-2025
Cap Hit $870,000 $870,000 $870,000
RFA
AAV $950,000 $950,000 $950,000
Performance Bonuses $105,000 $80,000 $55,000
Base Salary $750,000 $775,000 $800,000
Signing Bonuses $95,000 $95,000 $95,000
Total Salary $845,000 $870,000 $895,000
Minors Salary $82,500 $82,500 $82,500
Clauses
UFA Year
Buy It Out Buy It Out Buy It Out