Dysin Mayo buyout calculator, cap hit impact

Northstar Bets Northstar Bets

Dysin Mayo Buyout Cap Implications

Birthdate August 17, 1996

If Dysin Mayo was bought out prior to the 2024-2025 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 27 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 $666,667
Remaining base salary
($1,000,000 * 67% buyout multiplier)
.

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

Annual buyout cost of $333,333
(Total buyout cost/2 years)

Dysin Mayo projected buyout 2024-2025 season
2024-2025 2025-2026
Remaining Base Salary
$1,000,000
$1,000,000 $0
Original Cap Hit $950,000 $0
Contract Signing Bonus $0 $0
Contract Total Salary ($1,000,000) ($0)
Annual Buyout Cost $333,333 $333,333
ACTUAL CAP HIT Arizona Coyotes logo $283,333 $333,333
Savings $666,667 $-333,333

Active Contract

Signing Team Arizona Coyotes logo
Signing Date February 25, 2022
Signing Status UFA
Agent Scott Bartlett
Standard Contract | 3 Years $2,850,000 1.15% of cap space
2022-2023 2023-2024 2024-2025
Cap Hit $950,000 $950,000 $950,000
UFA
AAV $950,000 $950,000 $950,000
Performance Bonuses $0 $0 $0
Base Salary $850,000 $1,000,000 $1,000,000
Signing Bonuses $0 $0 $0
Total Salary $850,000 $1,000,000 $1,000,000
Minors Salary $850,000 $1,000,000 $1,000,000
Clauses
UFA Year
Buy It Out Buy It Out Buy It Out