Yanni Gourde buyout calculator, cap hit impact
Yanni Gourde Buyout Cap Implications
Birthdate December 15, 1991
If Yanni Gourde 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 30 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 $9,533,333
Remaining base salary
($14,300,000 * 67% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $1,588,889
(Total buyout cost/6 years)
Yanni Gourde projected buyout 2022-2023 season
2022-2023
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
Remaining Base Salary
$14,300,000
$4,100,000
$5,100,000
$5,100,000
$0
$0
$0
Original Cap Hit
$5,166,667
$5,166,667
$5,166,667
$0
$0
$0
Contract Signing Bonus
$0
$0
$0
$0
$0
$0
Contract Total Salary
($4,100,000)
($5,100,000)
($5,100,000)
($0)
($0)
($0)
Annual Buyout Cost
$1,588,889
$1,588,889
$1,588,889
$1,588,889
$1,588,889
$1,588,889
ACTUAL CAP HIT 
$2,655,556
$1,655,556
$1,655,556
$1,588,889
$1,588,889
$1,588,889
Savings
$2,511,111
$3,511,111
$3,511,111
$-1,588,889
$-1,588,889
$-1,588,889
Birthdate December 15, 1991
If Yanni Gourde 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 30 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 $9,533,333
Remaining base salary
($14,300,000 * 67% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $1,588,889
(Total buyout cost/6 years)
Yanni Gourde projected buyout 2022-2023 season
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | |
|---|---|---|---|---|---|---|
| Remaining Base Salary $14,300,000 |
$4,100,000 | $5,100,000 | $5,100,000 | $0 | $0 | $0 |
| Original Cap Hit | $5,166,667 | $5,166,667 | $5,166,667 | $0 | $0 | $0 |
| Contract Signing Bonus | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($4,100,000) | ($5,100,000) | ($5,100,000) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $1,588,889 | $1,588,889 | $1,588,889 | $1,588,889 | $1,588,889 | $1,588,889 |
| ACTUAL CAP HIT
|
$2,655,556 | $1,655,556 | $1,655,556 | $1,588,889 | $1,588,889 | $1,588,889 |
| Savings | $2,511,111 | $3,511,111 | $3,511,111 | $-1,588,889 | $-1,588,889 | $-1,588,889 |
Active Contract
Standard Contract | 6 Years $31,000,000 6.19% of cap space
| 2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | ||
|---|---|---|---|---|---|---|---|
| Cap Hit | $5,166,666 | $5,166,666 | $5,166,667 | $5,166,667 | $5,166,667 | $5,166,667 | UFA |
| AAV | $5,166,666 | $5,166,666 | $5,166,667 | $5,166,667 | $5,166,667 | $5,166,667 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $6,300,000 | $4,100,000 | $6,300,000 | $4,100,000 | $5,100,000 | $5,100,000 | |
| Signing Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | |
| Total Salary | $6,300,000 | $4,100,000 | $6,300,000 | $4,100,000 | $5,100,000 | $5,100,000 | |
| Minors Salary | $6,300,000 | $4,100,000 | $6,300,000 | $4,100,000 | $5,100,000 | $5,100,000 | |
| Clauses | NTC | NTC | NTC | M-NTC | M-NTC | M-NTC | |
| UFA Year | |||||||
| Buy It Out | Buy It Out | ||||||
| Partial No Trade | |||||||