Charlie Coyle buyout calculator, cap hit impact
Charlie Coyle Buyout Cap Implications
Birthdate March 2, 1992
If Charlie Coyle 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 29 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 $15,000,000
Remaining base salary
($22,500,000 * 67% buyout multiplier).
5 years left in contract.
Buyout applied over 10 years
(2x years remaining on contract)
Annual buyout cost of $1,500,000
(Total buyout cost/10 years)
Charlie Coyle projected buyout 2021-2022 season

Birthdate March 2, 1992
If Charlie Coyle 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 29 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 $15,000,000
Remaining base salary
($22,500,000 * 67% buyout multiplier).
5 years left in contract.
Buyout applied over 10 years
(2x years remaining on contract)
Annual buyout cost of $1,500,000
(Total buyout cost/10 years)
Charlie Coyle projected buyout 2021-2022 season
Active Contract
Standard Contract | 6 Years $31,500,000 6.36% of cap space
2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | ||
---|---|---|---|---|---|---|---|
Cap Hit | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | UFA |
AAV | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | |
Performance Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | |
Base Salary | $8,000,000 | $6,000,000 | $3,000,000 | $4,500,000 | $4,500,000 | $4,500,000 | |
Signing Bonuses | $0 | $0 | $1,000,000 | $0 | $0 | $0 | |
Total Salary | $8,000,000 | $6,000,000 | $4,000,000 | $4,500,000 | $4,500,000 | $4,500,000 | |
Minors Salary | $8,000,000 | $6,000,000 | $4,000,000 | $4,500,000 | $4,500,000 | $4,500,000 | |
Clauses | |||||||
UFA Year | |||||||
Buy It Out | Buy It Out | Buy It Out | Buy It Out | ||||