Robin Salo buyout calculator, cap hit impact
Robin Salo Buyout Cap Implications
Birthdate October 13, 1998
If Robin Salo 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 $533,333
Remaining base salary
($1,600,000 * 33% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $133,333
(Total buyout cost/4 years)
Robin Salo projected buyout 2022-2023 season
2022-2023
2023-2024
2024-2025
2025-2026
Remaining Base Salary
$1,600,000
$750,000
$850,000
$0
$0
Original Cap Hit
$800,000
$800,000
$0
$0
Contract Signing Bonus
$0
$0
$0
$0
Contract Total Salary
($750,000)
($850,000)
($0)
($0)
Annual Buyout Cost
$133,333
$133,333
$133,333
$133,333
ACTUAL CAP HIT 
$183,333
$83,333
$133,333
$133,333
Savings
$616,667
$716,667
$-133,333
$-133,333
Birthdate October 13, 1998
If Robin Salo 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 $533,333
Remaining base salary
($1,600,000 * 33% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $133,333
(Total buyout cost/4 years)
Robin Salo projected buyout 2022-2023 season
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | |
|---|---|---|---|---|
| Remaining Base Salary $1,600,000 |
$750,000 | $850,000 | $0 | $0 |
| Original Cap Hit | $800,000 | $800,000 | $0 | $0 |
| Contract Signing Bonus | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($750,000) | ($850,000) | ($0) | ($0) |
| Annual Buyout Cost | $133,333 | $133,333 | $133,333 | $133,333 |
| ACTUAL CAP HIT
|
$183,333 | $83,333 | $133,333 | $133,333 |
| Savings | $616,667 | $716,667 | $-133,333 | $-133,333 |
Active Contract
Signing Team
Signing Date July 9, 2022
Signing Status RFA
Agent Lewis Gross
Qualifying Offer on Expiry $892,500
Signing Date July 9, 2022
Signing Status RFA
Agent Lewis Gross
Qualifying Offer on Expiry $892,500
Standard Contract | 2 Years $1,600,000 0.96% of cap space
| 2022-2023 | 2023-2024 | ||
|---|---|---|---|
| Cap Hit | $800,000 | $800,000 | UFA-Group6 |
| AAV | $800,000 | $800,000 | |
| Performance Bonuses | $0 | $0 | |
| Base Salary | $750,000 | $850,000 | |
| Signing Bonuses | $0 | $0 | |
| Total Salary | $750,000 | $850,000 | |
| Minors Salary | $750,000 | $850,000 | |
| Clauses | |||
| UFA Year | |||
| Buy It Out | |||