Matt Villalta buyout calculator, cap hit impact

Northstar Bets Northstar Bets

Matt Villalta Buyout Cap Implications

Birthdate June 3, 1999

If Matt Villalta was bought out prior to the 2022-2023 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 $262,500
Remaining base salary
($787,500 * 33% buyout multiplier)
.

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

Annual buyout cost of $131,250
(Total buyout cost/2 years)

Matt Villalta projected buyout 2022-2023 season
2022-2023 2023-2024
Remaining Base Salary
$787,500
$787,500 $0
Original Cap Hit $787,500 $0
Contract Signing Bonus $0 $0
Contract Total Salary ($787,500) ($0)
Annual Buyout Cost $131,250 $131,250
ACTUAL CAP HIT Los Angeles Kings logo $131,250 $131,250
Savings $656,250 $-131,250

Active Contract

Signing Team Los Angeles Kings logo
Signing Date June 30, 2022
Signing Status RFA
Agent Andrew Scott
Standard Contract | 1 Years $787,500 0.95% of cap space
2022-2023
Cap Hit $787,500
RFA
AAV $787,500
Performance Bonuses $0
Base Salary $787,500
Signing Bonuses $0
Total Salary $787,500
Minors Salary $70,000
Clauses
UFA Year
Buy It Out