Mavrik Bourque buyout calculator, cap hit impact

Mavrik Bourque Buyout Cap Implications

Birthdate January 8, 2002

If Mavrik Bourque 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 19 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 $832,500
Remaining base salary
($2,497,500 * 33% buyout multiplier)
.

3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)

Annual buyout cost of $138,750
(Total buyout cost/6 years)

Mavrik Bourque projected buyout 2021-2022 season
2021-2022 2022-2023 2023-2024 2024-2025 2025-2026 2026-2027
Remaining Base Salary
$2,497,500
$832,500 $832,500 $832,500 $0 $0 $0
Original Cap Hit $925,000 $925,000 $925,000 $0 $0 $0
Contract Signing Bonus $92,500 $92,500 $92,500 $0 $0 $0
Contract Total Salary ($925,000) ($925,000) ($925,000) ($0) ($0) ($0)
Annual Buyout Cost $138,750 $138,750 $138,750 $138,750 $138,750 $138,750
ACTUAL CAP HIT Dallas Stars logo $231,250 $231,250 $231,250 $138,750 $138,750 $138,750
Savings $693,750 $693,750 $693,750 $-138,750 $-138,750 $-138,750

Active Contract

Signing Team
Signing Date March 1, 2021
Agent Dom Deblois
Entry Level Contract | 3 Years $2,775,000 1.13% of cap space
2021-2022 2022-2023 2023-2024
Cap Hit $925,000 $925,000 $925,000
RFA
AAV $925,000 $925,000 $925,000
Performance Bonuses $0 $0 $0
Base Salary $832,500 $832,500 $832,500
Signing Bonuses $92,500 $92,500 $92,500
Total Salary $925,000 $925,000 $925,000
Minors Salary $80,000 $80,000 $80,000
Clauses
UFA Year
Buy It Out Buy It Out Buy It Out