Kyle Capobianco buyout calculator, cap hit impact

Kyle Capobianco Buyout Cap Implications

Birthdate August 13, 1997

If Kyle Capobianco 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 21 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 $241,667
Remaining base salary
($725,000 * 33% buyout multiplier)
.

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

Annual buyout cost of $120,833
(Total buyout cost/2 years)

Kyle Capobianco projected buyout 2019-2020 season
2019-2020 2020-2021
Remaining Base Salary
$725,000
$725,000 $0
Original Cap Hit $745,000 $0
Contract Signing Bonus $0 $0
Contract Total Salary ($725,000) ($0)
Annual Buyout Cost $120,833 $120,833
ACTUAL CAP HIT Arizona Coyotes logo $140,833 $120,833
Savings $604,167 $-120,833

Active Contract

Signing Team
Signing Date October 31, 2016
Agent Paul Capizzano & Anton Thun
Entry Level Contract | 3 Years $2,235,000 0.95% of cap space
2016-2017 2017-2018 2018-2019 2019-2020
Cap Hit $775,833 $745,000 $745,000 $745,000
RFA
AAV $925,000 $894,166 $894,166 $894,166
Performance Bonuses $0 $182,500 $157,500 $107,500
Base Salary $0 $650,000 $675,000 $725,000
Signing Bonuses $92,500 $92,500 $92,500 $0
Total Salary $0 $742,500 $767,500 $725,000
Minors Salary $0 $70,000 $70,000 $70,000
Clauses
ENTRY-LEVEL SLIDE
UFA Year
Buy It Out