Jesper Boqvist buyout calculator, cap hit impact

Jesper Boqvist Buyout Cap Implications

Birthdate October 30, 1998

If Jesper Boqvist 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 $832,500
Remaining base salary
($2,497,500 * 33% buyout multiplier)
.

3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)

Annual buyout cost of $138,750
(Total buyout cost/6 years)

Jesper Boqvist projected buyout 2019-2020 season
2019-2020 2020-2021 2021-2022 2022-2023 2023-2024 2024-2025
Remaining Base Salary
$2,497,500
$832,500 $832,500 $832,500 $0 $0 $0
Original Cap Hit $925,000 $925,000 $925,000 $0 $0 $0
Contract Signing Bonus $92,500 $92,500 $92,500 $0 $0 $0
Contract Total Salary ($925,000) ($925,000) ($925,000) ($0) ($0) ($0)
Annual Buyout Cost $138,750 $138,750 $138,750 $138,750 $138,750 $138,750
ACTUAL CAP HIT New Jersey Devils logo $231,250 $231,250 $231,250 $138,750 $138,750 $138,750
Savings $693,750 $693,750 $693,750 $-138,750 $-138,750 $-138,750

Active Contract

Signing Team
Signing Date June 10, 2019
Agent Peter Wallen
Entry Level Contract | 3 Years $2,775,000 1.13% of cap space
2019-2020 2020-2021 2021-2022
Cap Hit $925,000 $925,000 $925,000
RFA
AAV $925,000 $925,000 $925,000
Performance Bonuses $0 $0 $0
Base Salary $832,500 $832,500 $832,500
Signing Bonuses $92,500 $92,500 $92,500
Total Salary $925,000 $925,000 $925,000
Minors Salary $70,000 $70,000 $70,000
Clauses
UFA Year
Buy It Out Buy It Out Buy It Out