Zach Hyman buyout calculator, cap hit impact


Zach Hyman Buyout Cap Implications

Birthdate June 9, 1992

If Zach Hyman 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 27 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 $1,666,667
Remaining base salary
($2,500,000 * 67% buyout multiplier)
.

1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)

Annual buyout cost of $833,333
(Total buyout cost/2 years)

Zach Hyman projected buyout 2020-2021 season
2020-2021 2021-2022
Remaining Base Salary
$2,500,000
$2,500,000 $0
Original Cap Hit $2,250,000 $0
Contract Signing Bonus $0 $0
Contract Total Salary ($2,500,000) ($0)
Annual Buyout Cost $833,333 $833,333
ACTUAL CAP HIT Toronto Maple Leafs logo $583,333 $833,333
Savings $1,666,667 $-833,333

Active Contract

Signing Team
Signing Date July 5, 2017
Signing Status RFA
Agent Todd Reynolds
Standard Contract | 4 Years $9,000,000 2.76% of cap space
2017-2018 2018-2019 2019-2020 2020-2021
Cap Hit $2,250,000 $2,250,000 $2,250,000 $2,250,000
UFA
AAV $2,250,000 $2,250,000 $2,250,000 $2,250,000
Performance Bonuses $0 $0 $0 $0
Base Salary $2,000,000 $2,000,000 $2,500,000 $2,500,000
Signing Bonuses $0 $0 $0 $0
Total Salary $2,000,000 $2,000,000 $2,500,000 $2,500,000
Minors Salary $2,000,000 $2,000,000 $2,500,000 $2,500,000
Clauses M-NTC M-NTC
UFA Year
Buy It Out Buy It Out