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 $466,667
Remaining base salary
($1,400,000 * 33% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $116,667
(Total buyout cost/4 years)
Kyle Keyser projected buyout 2019-2020 season
2019-2020
2020-2021
2021-2022
2022-2023
Remaining Base Salary
$1,400,000
$700,000
$700,000
$0
$0
Original Cap Hit
$716,666
$716,666
$0
$0
Contract Signing Bonus
$50,000
$0
$0
$0
Contract Total Salary
($750,000)
($700,000)
($0)
($0)
Annual Buyout Cost
$116,667
$116,667
$116,667
$116,667
ACTUAL CAP HIT 
$133,333
$133,333
$116,667
$116,667
Savings
$583,333
$583,333
$-116,667
$-116,667
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 $466,667
Remaining base salary
($1,400,000 * 33% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $116,667
(Total buyout cost/4 years)
Kyle Keyser projected buyout 2019-2020 season
| 2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | |
|---|---|---|---|---|
| Remaining Base Salary $1,400,000 |
$700,000 | $700,000 | $0 | $0 |
| Original Cap Hit | $716,666 | $716,666 | $0 | $0 |
| Contract Signing Bonus | $50,000 | $0 | $0 | $0 |
| Contract Total Salary | ($750,000) | ($700,000) | ($0) | ($0) |
| Annual Buyout Cost | $116,667 | $116,667 | $116,667 | $116,667 |
| ACTUAL CAP HIT
|
$133,333 | $133,333 | $116,667 | $116,667 |
| Savings | $583,333 | $583,333 | $-116,667 | $-116,667 |
Active Contract
Entry Level Contract | 4 Years $2,866,664 0.88% of cap space
| 2017-2018 | 2018-2019 | 2019-2020 | 2020-2021 | ||
|---|---|---|---|---|---|
| Cap Hit | $716,666 | $716,666 | $716,666 | $716,666 | RFA |
| AAV | $716,666 | $716,666 | $716,666 | $716,666 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | |
| Base Salary | $0 | $650,000 | $700,000 | $700,000 | |
| Signing Bonuses | $50,000 | $50,000 | $50,000 | $0 | |
| Total Salary | $0 | $700,000 | $750,000 | $700,000 | |
| Minors Salary | $0 | $70,000 | $70,000 | $70,000 | |
| Clauses | |||||
| UFA Year | |||||
| Buy It Out | Buy It Out | ||||