Kyle Keyser buyout calculator, cap hit impact
Kyle Keyser Buyout Cap Implications
Birthdate March 8, 1999
If Kyle Keyser 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 $716,667
Remaining base salary
($2,150,000 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $119,444
(Total buyout cost/6 years)
Kyle Keyser projected buyout 2019-2020 season
2019-2020
2020-2021
2021-2022
2022-2023
2023-2024
2024-2025
Remaining Base Salary
$2,150,000
$700,000
$700,000
$750,000
$0
$0
$0
Original Cap Hit
$733,333
$733,333
$733,333
$0
$0
$0
Contract Signing Bonus
$50,000
$0
$0
$0
$0
$0
Contract Total Salary
($750,000)
($700,000)
($750,000)
($0)
($0)
($0)
Annual Buyout Cost
$119,444
$119,444
$119,444
$119,444
$119,444
$119,444
ACTUAL CAP HIT 
$152,777
$152,777
$102,777
$119,444
$119,444
$119,444
Savings
$580,556
$580,556
$630,556
$-119,444
$-119,444
$-119,444
Birthdate March 8, 1999
If Kyle Keyser 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 $716,667
Remaining base salary
($2,150,000 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $119,444
(Total buyout cost/6 years)
Kyle Keyser projected buyout 2019-2020 season
| 2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | |
|---|---|---|---|---|---|---|
| Remaining Base Salary $2,150,000 |
$700,000 | $700,000 | $750,000 | $0 | $0 | $0 |
| Original Cap Hit | $733,333 | $733,333 | $733,333 | $0 | $0 | $0 |
| Contract Signing Bonus | $50,000 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($750,000) | ($700,000) | ($750,000) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $119,444 | $119,444 | $119,444 | $119,444 | $119,444 | $119,444 |
| ACTUAL CAP HIT
|
$152,777 | $152,777 | $102,777 | $119,444 | $119,444 | $119,444 |
| Savings | $580,556 | $580,556 | $630,556 | $-119,444 | $-119,444 | $-119,444 |
Active Contract
Entry Level Contract | 4 Years $2,904,165 0.88% of cap space
| 2017-2018 | 2018-2019 | 2019-2020 | 2020-2021 | 2021-2022 | ||
|---|---|---|---|---|---|---|
| Cap Hit | $716,666 | $704,166 | $733,333 | $733,333 | $733,333 | RFA |
| AAV | $716,666 | $704,166 | $733,333 | $733,333 | $733,333 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $0 | $0 | $700,000 | $700,000 | $750,000 | |
| Signing Bonuses | $50,000 | $50,000 | $50,000 | $0 | $0 | |
| Total Salary | $50,000 | $50,000 | $750,000 | $700,000 | $750,000 | |
| Minors Salary | $0 | $0 | $70,000 | $70,000 | $70,000 | |
| Clauses | ENTRY-LEVEL SLIDE |
|||||
| UFA Year | ||||||
| Buy It Out | Buy It Out | |||||