Matthew Robertson buyout calculator, cap hit impact

Matthew Robertson Buyout Cap Implications

Birthdate March 9, 2001

If Matthew Robertson 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 18 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 $750,000
Remaining base salary
($2,250,000 * 33% buyout multiplier)
.

4 years left in contract.
Buyout applied over 8 years
(2x years remaining on contract)

Annual buyout cost of $93,750
(Total buyout cost/8 years)

Matthew Robertson projected buyout 2019-2020 season
2019-2020 2020-2021 2021-2022 2022-2023 2023-2024 2024-2025 2025-2026 2026-2027
Remaining Base Salary
$2,250,000
$0 $700,000 $750,000 $800,000 $0 $0 $0 $0
Original Cap Hit $825,833 $811,667 $811,667 $811,667 $0 $0 $0 $0
Contract Signing Bonus $92,500 $92,500 $92,500 $0 $0 $0 $0 $0
Contract Total Salary ($92,500) ($792,500) ($842,500) ($800,000) ($0) ($0) ($0) ($0)
Annual Buyout Cost $93,750 $93,750 $93,750 $93,750 $93,750 $93,750 $93,750 $93,750
ACTUAL CAP HIT New York Rangers logo $919,583 $205,417 $155,417 $105,417 $93,750 $93,750 $93,750 $93,750
Savings $-93,750 $606,250 $656,250 $706,250 $-93,750 $-93,750 $-93,750 $-93,750

Active Contract

Signing Team
Signing Date October 8, 2019
Entry Level Contract | 3 Years $2,435,001 1.01% of cap space
2019-2020 2020-2021 2021-2022 2022-2023
Cap Hit $825,833 $811,667 $811,667 $811,667
RFA
AAV $925,000 $910,833 $910,833 $910,833
Performance Bonuses $0 $132,500 $132,500 $32,500
Base Salary $0 $700,000 $750,000 $800,000
Signing Bonuses $92,500 $92,500 $92,500 $0
Total Salary $92,500 $792,500 $842,500 $800,000
Minors Salary $0 $70,000 $70,000 $70,000
Clauses
ENTRY-LEVEL SLIDE
UFA Year
Buy It Out Buy It Out Buy It Out