Ian Scott buyout calculator, cap hit impact
Ian Scott Buyout Cap Implications
Birthdate January 11, 1999
If Ian Scott was bought out prior to the 2019-2020 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 20 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 $744,167
Remaining base salary
($2,232,500 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $124,028
(Total buyout cost/6 years)
Ian Scott projected buyout 2019-2020 season
Birthdate January 11, 1999
If Ian Scott was bought out prior to the 2019-2020 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 20 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 $744,167
Remaining base salary
($2,232,500 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $124,028
(Total buyout cost/6 years)
Ian Scott projected buyout 2019-2020 season
Active Contract
Entry Level Contract | 3 Years $2,417,502 1.03% of cap space
2018-2019 | 2019-2020 | 2020-2021 | 2021-2022 | ||
---|---|---|---|---|---|
Cap Hit | $836,667 | $805,834 | $805,834 | $805,834 | RFA |
AAV | $941,667 | $910,834 | $910,834 | $910,834 | |
Performance Bonuses | $0 | $182,500 | $132,500 | $0 | |
Base Salary | $0 | $700,000 | $700,000 | $832,500 | |
Signing Bonuses | $92,500 | $92,500 | $92,500 | $0 | |
Total Salary | $92,500 | $792,500 | $792,500 | $832,500 | |
Minors Salary | $0 | $70,000 | $70,000 | $70,000 | |
Clauses | ENTRY-LEVEL SLIDE |
||||
UFA Year | |||||
Buy It Out | Buy It Out | ||||