Haydn Fleury buyout calculator, cap hit impact

Haydn Fleury Buyout Cap Implications

Birthdate July 8, 1996

If Haydn Fleury was bought out prior to the 2020-2021 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 23 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 $866,667
Remaining base salary
($2,600,000 * 33% buyout multiplier)
.

2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)

Annual buyout cost of $216,667
(Total buyout cost/4 years)

Haydn Fleury projected buyout 2020-2021 season
2020-2021 2021-2022 2022-2023 2023-2024
Remaining Base Salary
$2,600,000
$1,050,000 $1,550,000 $0 $0
Original Cap Hit $1,300,000 $1,300,000 $0 $0
Contract Signing Bonus $0 $0 $0 $0
Contract Total Salary ($1,050,000) ($1,550,000) ($0) ($0)
Annual Buyout Cost $216,667 $216,667 $216,667 $216,667
ACTUAL CAP HIT Anaheim Ducks logo $466,667 $-33,333 $216,667 $216,667
Savings $833,333 $1,333,333 $-216,667 $-216,667

Active Contract

Signing Team
Signing Date October 27, 2020
Signing Status RFA
Standard Contract | 2 Years $2,600,000 1.60% of cap space
2020-2021 2021-2022
Cap Hit $1,300,000 $1,300,000
RFA
AAV $1,300,000 $1,300,000
Performance Bonuses $0 $0
Base Salary $1,050,000 $1,550,000
Signing Bonuses $0 $0
Total Salary $1,050,000 $1,550,000
Minors Salary $1,050,000 $1,550,000
Clauses
UFA Year
Buy It Out Buy It Out