Jett Woo buyout calculator, cap hit impact

Jett Woo Buyout Cap Implications

Birthdate July 27, 2000

If Jett Woo 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 19 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 $799,167
Remaining base salary
($2,397,500 * 33% buyout multiplier)
.

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

Annual buyout cost of $133,194
(Total buyout cost/6 years)

Jett Woo projected buyout 2020-2021 season
2020-2021 2021-2022 2022-2023 2023-2024 2024-2025 2025-2026
Remaining Base Salary
$2,397,500
$732,500 $832,500 $832,500 $0 $0 $0
Original Cap Hit $860,833 $860,833 $860,833 $0 $0 $0
Contract Signing Bonus $92,500 $92,500 $0 $0 $0 $0
Contract Total Salary ($825,000) ($925,000) ($832,500) ($0) ($0) ($0)
Annual Buyout Cost $133,194 $133,194 $133,194 $133,194 $133,194 $133,194
ACTUAL CAP HIT Vancouver Canucks logo $261,527 $161,527 $161,527 $133,194 $133,194 $133,194
Savings $599,306 $699,306 $699,306 $-133,194 $-133,194 $-133,194

Active Contract

Signing Team
Signing Date March 16, 2019
Agent J.P. Barry
View Player Profile
Potential Lockout Year
Entry Level Contract | 3 Years $2,674,998 1.09% of cap space
2019-2020 2020-2021 2021-2022 2022-2023
Cap Hit $891,666 $860,833 $860,833 $860,833
RFA
AAV $1,041,666 $1,010,833 $1,010,833 $1,010,833
Performance Bonuses $0 $150,000 $150,000 $150,000
Base Salary $0 $732,500 $832,500 $832,500
Signing Bonuses $92,500 $92,500 $92,500 $0
Total Salary $0 $825,000 $925,000 $832,500
Minors Salary $0 $70,000 $70,000 $70,000
Clauses
ENTRY-LEVEL SLIDE
UFA Year
Buy It Out Buy It Out Buy It Out Buy It Out