Nathan Staios buyout calculator, cap hit impact
Nathan Staios Buyout Cap Implications
Birthdate May 17, 2001
If Nathan Staios 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 21 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 $766,667
Remaining base salary
($2,300,000 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $127,778
(Total buyout cost/6 years)
Nathan Staios projected buyout 2022-2023 season
2022-2023
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
Remaining Base Salary
$2,300,000
$750,000
$775,000
$775,000
$0
$0
$0
Original Cap Hit
$859,167
$859,167
$859,167
$0
$0
$0
Contract Signing Bonus
$92,500
$92,500
$92,500
$0
$0
$0
Contract Total Salary
($842,500)
($867,500)
($867,500)
($0)
($0)
($0)
Annual Buyout Cost
$127,778
$127,778
$127,778
$127,778
$127,778
$127,778
ACTUAL CAP HIT 
$236,945
$211,945
$211,945
$127,778
$127,778
$127,778
Savings
$622,222
$647,222
$647,222
$-127,778
$-127,778
$-127,778
Birthdate May 17, 2001
If Nathan Staios 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 21 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 $766,667
Remaining base salary
($2,300,000 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $127,778
(Total buyout cost/6 years)
Nathan Staios projected buyout 2022-2023 season
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | |
|---|---|---|---|---|---|---|
| Remaining Base Salary $2,300,000 |
$750,000 | $775,000 | $775,000 | $0 | $0 | $0 |
| Original Cap Hit | $859,167 | $859,167 | $859,167 | $0 | $0 | $0 |
| Contract Signing Bonus | $92,500 | $92,500 | $92,500 | $0 | $0 | $0 |
| Contract Total Salary | ($842,500) | ($867,500) | ($867,500) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $127,778 | $127,778 | $127,778 | $127,778 | $127,778 | $127,778 |
| ACTUAL CAP HIT
|
$236,945 | $211,945 | $211,945 | $127,778 | $127,778 | $127,778 |
| Savings | $622,222 | $647,222 | $647,222 | $-127,778 | $-127,778 | $-127,778 |
Active Contract
Entry Level Contract | 3 Years $2,577,501 1.03% of cap space
| 2022-2023 | 2023-2024 | 2024-2025 | ||
|---|---|---|---|---|
| Cap Hit | $859,167 | $859,167 | $859,167 | RFA |
| AAV | $925,000 | $925,000 | $925,000 | |
| Performance Bonuses | $82,500 | $57,500 | $57,500 | |
| Base Salary | $750,000 | $775,000 | $775,000 | |
| Signing Bonuses | $92,500 | $92,500 | $92,500 | |
| Total Salary | $842,500 | $867,500 | $867,500 | |
| Minors Salary | $80,000 | $80,000 | $80,000 | |
| Clauses | ||||
| UFA Year | ||||
| Buy It Out | Buy It Out | |||