Jaxson Stauber buyout calculator, cap hit impact

Northstar Bets Northstar Bets

Jaxson Stauber Buyout Cap Implications

Birthdate April 27, 1999

If Jaxson Stauber was bought out prior to the 2022-2023 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 $527,500
Remaining base salary
($1,582,500 * 33% buyout multiplier)
.

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

Annual buyout cost of $131,875
(Total buyout cost/4 years)

Jaxson Stauber projected buyout 2022-2023 season
2022-2023 2023-2024 2024-2025 2025-2026
Remaining Base Salary
$1,582,500
$750,000 $832,500 $0 $0
Original Cap Hit $883,750 $883,750 $0 $0
Contract Signing Bonus $92,500 $92,500 $0 $0
Contract Total Salary ($842,500) ($925,000) ($0) ($0)
Annual Buyout Cost $131,875 $131,875 $131,875 $131,875
ACTUAL CAP HIT Chicago Blackhawks logo $265,625 $183,125 $131,875 $131,875
Savings $618,125 $700,625 $-131,875 $-131,875

Active Contract

Signing Team Chicago Blackhawks logo
Signing Date March 24, 2022
Agent Richard Evans
Entry Level Contract | 2 Years $1,767,500 1.07% of cap space
2022-2023 2023-2024
Cap Hit $883,750 $883,750
RFA
AAV $925,000 $925,000
Performance Bonuses $82,500 $0
Base Salary $750,000 $832,500
Signing Bonuses $92,500 $92,500
Total Salary $842,500 $925,000
Minors Salary $80,000 $80,000
Clauses
UFA Year
Buy It Out Buy It Out