William Lagesson buyout calculator, cap hit impact
William Lagesson Buyout Cap Implications
Birthdate February 22, 1996
If William Lagesson was bought out prior to the 2020-2021 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 24 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 $483,333
Remaining base salary
($1,450,000 * 33% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $120,833
(Total buyout cost/4 years)
William Lagesson projected buyout 2020-2021 season
2020-2021
2021-2022
2022-2023
2023-2024
Remaining Base Salary
$1,450,000
$700,000
$750,000
$0
$0
Original Cap Hit
$725,000
$725,000
$0
$0
Contract Signing Bonus
$0
$0
$0
$0
Contract Total Salary
($700,000)
($750,000)
($0)
($0)
Annual Buyout Cost
$120,833
$120,833
$120,833
$120,833
ACTUAL CAP HIT 
$145,833
$95,833
$120,833
$120,833
Savings
$579,167
$629,167
$-120,833
$-120,833
Birthdate February 22, 1996
If William Lagesson was bought out prior to the 2020-2021 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 24 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 $483,333
Remaining base salary
($1,450,000 * 33% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $120,833
(Total buyout cost/4 years)
William Lagesson projected buyout 2020-2021 season
| 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | |
|---|---|---|---|---|
| Remaining Base Salary $1,450,000 |
$700,000 | $750,000 | $0 | $0 |
| Original Cap Hit | $725,000 | $725,000 | $0 | $0 |
| Contract Signing Bonus | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($700,000) | ($750,000) | ($0) | ($0) |
| Annual Buyout Cost | $120,833 | $120,833 | $120,833 | $120,833 |
| ACTUAL CAP HIT
|
$145,833 | $95,833 | $120,833 | $120,833 |
| Savings | $579,167 | $629,167 | $-120,833 | $-120,833 |
Active Contract
Standard Contract | 2 Years $1,450,000 0.89% of cap space
| 2020-2021 | 2021-2022 | ||
|---|---|---|---|
| Cap Hit | $725,000 | $725,000 | RFA |
| AAV | $725,000 | $725,000 | |
| Performance Bonuses | $0 | $0 | |
| Base Salary | $700,000 | $750,000 | |
| Signing Bonuses | $0 | $0 | |
| Total Salary | $700,000 | $750,000 | |
| Minors Salary | $275,000 | $750,000 | |
| Clauses | |||
| UFA Year | |||
| Buy It Out | |||