Leon Draisaitl buyout calculator, cap hit impact
Leon Draisaitl Buyout Cap Implications
Birthdate October 27, 1995
If Leon Draisaitl 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 25 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 $8,333,333
Remaining base salary
($25,000,000 * 33% buyout multiplier).
4 years left in contract.
Buyout applied over 8 years
(2x years remaining on contract)
Annual buyout cost of $1,041,667
(Total buyout cost/8 years)
Leon Draisaitl projected buyout 2021-2022 season
2021-2022
2022-2023
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
Remaining Base Salary
$25,000,000
$8,000,000
$1,000,000
$8,000,000
$8,000,000
$0
$0
$0
$0
Original Cap Hit
$8,500,000
$8,500,000
$8,500,000
$8,500,000
$0
$0
$0
$0
Contract Signing Bonus
$0
$7,000,000
$0
$0
$0
$0
$0
$0
Contract Total Salary
($8,000,000)
($8,000,000)
($8,000,000)
($8,000,000)
($0)
($0)
($0)
($0)
Annual Buyout Cost
$1,041,667
$1,041,667
$1,041,667
$1,041,667
$1,041,667
$1,041,667
$1,041,667
$1,041,667
ACTUAL CAP HIT 
$1,541,667
$8,541,667
$1,541,667
$1,541,667
$1,041,667
$1,041,667
$1,041,667
$1,041,667
Savings
$6,958,333
$-41,667
$6,958,333
$6,958,333
$-1,041,667
$-1,041,667
$-1,041,667
$-1,041,667
Birthdate October 27, 1995
If Leon Draisaitl 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 25 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 $8,333,333
Remaining base salary
($25,000,000 * 33% buyout multiplier).
4 years left in contract.
Buyout applied over 8 years
(2x years remaining on contract)
Annual buyout cost of $1,041,667
(Total buyout cost/8 years)
Leon Draisaitl projected buyout 2021-2022 season
| 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | |
|---|---|---|---|---|---|---|---|---|
| Remaining Base Salary $25,000,000 |
$8,000,000 | $1,000,000 | $8,000,000 | $8,000,000 | $0 | $0 | $0 | $0 |
| Original Cap Hit | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $0 | $0 | $0 | $0 |
| Contract Signing Bonus | $0 | $7,000,000 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($8,000,000) | ($8,000,000) | ($8,000,000) | ($8,000,000) | ($0) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $1,041,667 | $1,041,667 | $1,041,667 | $1,041,667 | $1,041,667 | $1,041,667 | $1,041,667 | $1,041,667 |
| ACTUAL CAP HIT
|
$1,541,667 | $8,541,667 | $1,541,667 | $1,541,667 | $1,041,667 | $1,041,667 | $1,041,667 | $1,041,667 |
| Savings | $6,958,333 | $-41,667 | $6,958,333 | $6,958,333 | $-1,041,667 | $-1,041,667 | $-1,041,667 | $-1,041,667 |
Active Contract
Standard Contract | 8 Years $68,000,000 10.43% of cap space
| 2017-2018 | 2018-2019 | 2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Cap Hit | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | UFA |
| AAV | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $9,000,000 | $9,000,000 | $9,000,000 | $2,000,000 | $8,000,000 | $1,000,000 | $8,000,000 | $8,000,000 | |
| Signing Bonuses | $0 | $0 | $0 | $7,000,000 | $0 | $7,000,000 | $0 | $0 | |
| Total Salary | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | |
| Minors Salary | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | |
| Clauses | M-NTC
NMC |
M-NTC
NMC |
M-NTC
NMC |
||||||
| UFA Year | |||||||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | |||||