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 2021-2022 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 $283,333
Remaining base salary
($850,000 * 33% buyout multiplier)
.

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

Annual buyout cost of $141,667
(Total buyout cost/2 years)

Kyle Capobianco projected buyout 2021-2022 season
2021-2022 2022-2023
Remaining Base Salary
$850,000
$850,000 $0
Original Cap Hit $775,000 $0
Contract Signing Bonus $0 $0
Contract Total Salary ($850,000) ($0)
Annual Buyout Cost $141,667 $141,667
ACTUAL CAP HIT Arizona Coyotes logo $66,667 $141,667
Savings $708,333 $-141,667

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