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 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 22 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 $516,667
Remaining base salary
($1,550,000 * 33% buyout multiplier)
.

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

Annual buyout cost of $129,167
(Total buyout cost/4 years)

Kyle Capobianco projected buyout 2020-2021 season
2020-2021 2021-2022 2022-2023 2023-2024
Remaining Base Salary
$1,550,000
$700,000 $850,000 $0 $0
Original Cap Hit $775,000 $775,000 $0 $0
Contract Signing Bonus $0 $0 $0 $0
Contract Total Salary ($700,000) ($850,000) ($0) ($0)
Annual Buyout Cost $129,167 $129,167 $129,167 $129,167
ACTUAL CAP HIT Arizona Coyotes logo $204,167 $54,167 $129,167 $129,167
Savings $570,833 $720,833 $-129,167 $-129,167

Active Contract

Signing Team
Signing Date October 5, 2020
Signing Status RFA
Agent Paul Capizzano & Anton Thun
Standard Contract | 2 Years $1,550,000 0.95% of cap space
2020-2021 2021-2022
Cap Hit $775,000 $775,000
RFA
AAV $775,000 $775,000
Performance Bonuses $0 $0
Base Salary $700,000 $850,000
Signing Bonuses $0 $0
Total Salary $700,000 $850,000
Minors Salary $700,000 $850,000
Clauses
UFA Year
Buy It Out Buy It Out