Carter Verhaeghe buyout calculator, cap hit impact
Carter Verhaeghe Buyout Cap Implications
Birthdate August 14, 1995
If Carter Verhaeghe 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 26 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $7,666,667
Remaining base salary
($11,500,000 * 67% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $1,277,778
(Total buyout cost/6 years)
Carter Verhaeghe projected buyout 2022-2023 season
2022-2023
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
Remaining Base Salary
$11,500,000
$2,500,000
$4,500,000
$4,500,000
$0
$0
$0
Original Cap Hit
$4,166,667
$4,166,667
$4,166,667
$0
$0
$0
Contract Signing Bonus
$500,000
$500,000
$0
$0
$0
$0
Contract Total Salary
($3,000,000)
($5,000,000)
($4,500,000)
($0)
($0)
($0)
Annual Buyout Cost
$1,277,778
$1,277,778
$1,277,778
$1,277,778
$1,277,778
$1,277,778
ACTUAL CAP HIT 
$2,944,445
$944,445
$944,445
$1,277,778
$1,277,778
$1,277,778
Savings
$1,222,222
$3,222,222
$3,222,222
$-1,277,778
$-1,277,778
$-1,277,778
Birthdate August 14, 1995
If Carter Verhaeghe 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 26 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $7,666,667
Remaining base salary
($11,500,000 * 67% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $1,277,778
(Total buyout cost/6 years)
Carter Verhaeghe projected buyout 2022-2023 season
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | |
|---|---|---|---|---|---|---|
| Remaining Base Salary $11,500,000 |
$2,500,000 | $4,500,000 | $4,500,000 | $0 | $0 | $0 |
| Original Cap Hit | $4,166,667 | $4,166,667 | $4,166,667 | $0 | $0 | $0 |
| Contract Signing Bonus | $500,000 | $500,000 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($3,000,000) | ($5,000,000) | ($4,500,000) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $1,277,778 | $1,277,778 | $1,277,778 | $1,277,778 | $1,277,778 | $1,277,778 |
| ACTUAL CAP HIT
|
$2,944,445 | $944,445 | $944,445 | $1,277,778 | $1,277,778 | $1,277,778 |
| Savings | $1,222,222 | $3,222,222 | $3,222,222 | $-1,277,778 | $-1,277,778 | $-1,277,778 |
Active Contract
Standard Contract | 3 Years $12,500,001 4.99% of cap space
| 2022-2023 | 2023-2024 | 2024-2025 | ||
|---|---|---|---|---|
| Cap Hit | $4,166,667 | $4,166,667 | $4,166,667 | UFA |
| AAV | $4,166,667 | $4,166,667 | $4,166,667 | |
| Performance Bonuses | $0 | $0 | $0 | |
| Base Salary | $2,500,000 | $4,500,000 | $4,500,000 | |
| Signing Bonuses | $500,000 | $500,000 | $0 | |
| Total Salary | $3,000,000 | $5,000,000 | $4,500,000 | |
| Minors Salary | $3,000,000 | $5,000,000 | $4,500,000 | |
| Clauses | ||||
| UFA Year | ||||
| Buy It Out | Buy It Out | |||