Wyatt Newpower buyout calculator, cap hit impact
Wyatt Newpower Buyout Cap Implications
Birthdate December 9, 1997
If Wyatt Newpower 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 25 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 $262,500
Remaining base salary
($787,500 * 33% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $131,250
(Total buyout cost/2 years)
Wyatt Newpower projected buyout 2022-2023 season
2023-2024
2024-2025
Remaining Base Salary
$787,500
$787,500
$0
Original Cap Hit
$787,500
$0
Contract Signing Bonus
$0
$0
Contract Total Salary
($787,500)
($0)
Annual Buyout Cost
$131,250
$131,250
ACTUAL CAP HIT 
$131,250
$131,250
Savings
$656,250
$-131,250
Birthdate December 9, 1997
If Wyatt Newpower 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 25 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 $262,500
Remaining base salary
($787,500 * 33% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $131,250
(Total buyout cost/2 years)
Wyatt Newpower projected buyout 2022-2023 season
| 2023-2024 | 2024-2025 | |
|---|---|---|
| Remaining Base Salary $787,500 |
$787,500 | $0 |
| Original Cap Hit | $787,500 | $0 |
| Contract Signing Bonus | $0 | $0 |
| Contract Total Salary | ($787,500) | ($0) |
| Annual Buyout Cost | $131,250 | $131,250 |
| ACTUAL CAP HIT
|
$131,250 | $131,250 |
| Savings | $656,250 | $-131,250 |
Active Contract
Standard Contract | 1 Years $787,500 0.94% of cap space
| 2023-2024 | ||
|---|---|---|
| Cap Hit | $787,500 | RFA |
| AAV | $787,500 | |
| Performance Bonuses | $0 | |
| Base Salary | $787,500 | |
| Signing Bonuses | $0 | |
| Total Salary | $787,500 | |
| Minors Salary | $70,000 | |
| Clauses | ||
| UFA Year | ||
| Buy It Out | ||