Ryan O'Reilly buyout calculator, cap hit impact
Ryan O'Reilly Buyout Cap Implications
Birthdate February 7, 1991
If Ryan O'Reilly 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 31 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $666,667
Remaining base salary
($1,000,000 * 67% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $333,333
(Total buyout cost/2 years)
Ryan O'Reilly projected buyout 2022-2023 season
2022-2023
2023-2024
Remaining Base Salary
$1,000,000
$1,000,000
$0
Original Cap Hit
$7,500,000
$0
Contract Signing Bonus
$5,000,000
$0
Contract Total Salary
($6,000,000)
($0)
Annual Buyout Cost
$333,333
$333,333
ACTUAL CAP HIT 
$6,833,333
$333,333
Savings
$666,667
$-333,333
Birthdate February 7, 1991
If Ryan O'Reilly 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 31 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $666,667
Remaining base salary
($1,000,000 * 67% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $333,333
(Total buyout cost/2 years)
Ryan O'Reilly projected buyout 2022-2023 season
| 2022-2023 | 2023-2024 | |
|---|---|---|
| Remaining Base Salary $1,000,000 |
$1,000,000 | $0 |
| Original Cap Hit | $7,500,000 | $0 |
| Contract Signing Bonus | $5,000,000 | $0 |
| Contract Total Salary | ($6,000,000) | ($0) |
| Annual Buyout Cost | $333,333 | $333,333 |
| ACTUAL CAP HIT
|
$6,833,333 | $333,333 |
| Savings | $666,667 | $-333,333 |
Active Contract
Standard Contract | 7 Years $52,500,000 9.20% of cap space
| 2016-2017 | 2017-2018 | 2018-2019 | 2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | ||
|---|---|---|---|---|---|---|---|---|
| Cap Hit | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | UFA |
| AAV | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | |
| Signing Bonuses | $10,000,000 | $8,000,000 | $7,500,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | |
| Total Salary | $11,000,000 | $9,000,000 | $8,500,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | |
| Minors Salary | $11,000,000 | $9,000,000 | $8,500,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | |
| Clauses | ||||||||
| UFA Year | ||||||||
| Buy It Out | Buy It Out | Buy It Out | ||||||