Evan Nause buyout calculator, cap hit impact
Evan Nause Buyout Cap Implications
Birthdate January 20, 2003
If Evan Nause 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 21 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 $544,167
Remaining base salary
($1,632,500 * 33% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $136,042
(Total buyout cost/4 years)
Evan Nause projected buyout 2024-2025 season
2024-2025
2025-2026
2026-2027
2027-2028
Remaining Base Salary
$1,632,500
$800,000
$832,500
$0
$0
Original Cap Hit
$864,167
$864,167
$0
$0
Contract Signing Bonus
$92,500
$0
$0
$0
Contract Total Salary
($892,500)
($832,500)
($0)
($0)
Annual Buyout Cost
$136,042
$136,042
$136,042
$136,042
ACTUAL CAP HIT 
$200,209
$167,709
$136,042
$136,042
Savings
$663,958
$696,458
$-136,042
$-136,042
Birthdate January 20, 2003
If Evan Nause 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 21 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 $544,167
Remaining base salary
($1,632,500 * 33% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $136,042
(Total buyout cost/4 years)
Evan Nause projected buyout 2024-2025 season
| 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | |
|---|---|---|---|---|
| Remaining Base Salary $1,632,500 |
$800,000 | $832,500 | $0 | $0 |
| Original Cap Hit | $864,167 | $864,167 | $0 | $0 |
| Contract Signing Bonus | $92,500 | $0 | $0 | $0 |
| Contract Total Salary | ($892,500) | ($832,500) | ($0) | ($0) |
| Annual Buyout Cost | $136,042 | $136,042 | $136,042 | $136,042 |
| ACTUAL CAP HIT
|
$200,209 | $167,709 | $136,042 | $136,042 |
| Savings | $663,958 | $696,458 | $-136,042 | $-136,042 |
Active Contract
Entry Level Contract | 3 Years $2,592,501 1.07% of cap space
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | ||
|---|---|---|---|---|---|
| Cap Hit | $886,667 | $864,167 | $864,167 | $864,167 | RFA |
| AAV | $925,000 | $894,167 | $894,167 | $894,167 | |
| Performance Bonuses | $0 | $57,500 | $32,500 | $0 | |
| Base Salary | $0 | $775,000 | $800,000 | $832,500 | |
| Signing Bonuses | $92,500 | $92,500 | $92,500 | $0 | |
| Total Salary | $92,500 | $867,500 | $892,500 | $832,500 | |
| Minors Salary | $0 | $80,000 | $80,000 | $80,000 | |
| Clauses | ENTRY-LEVEL SLIDE |
||||
| UFA Year | |||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | ||