Brennan Othmann buyout calculator, cap hit impact
Brennan Othmann Buyout Cap Implications
Birthdate January 5, 2003
If Brennan Othmann was bought out prior to the 2024-2025 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 21 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 $555,000
Remaining base salary
($1,665,000 * 33% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $138,750
(Total buyout cost/4 years)
Brennan Othmann projected buyout 2024-2025 season
2024-2025
2025-2026
2026-2027
2027-2028
Remaining Base Salary
$1,665,000
$832,500
$832,500
$0
$0
Original Cap Hit
$863,334
$863,334
$0
$0
Contract Signing Bonus
$0
$0
$0
$0
Contract Total Salary
($832,500)
($832,500)
($0)
($0)
Annual Buyout Cost
$138,750
$138,750
$138,750
$138,750
ACTUAL CAP HIT 
$169,584
$169,584
$138,750
$138,750
Savings
$693,750
$693,750
$-138,750
$-138,750
Birthdate January 5, 2003
If Brennan Othmann was bought out prior to the 2024-2025 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 21 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 $555,000
Remaining base salary
($1,665,000 * 33% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $138,750
(Total buyout cost/4 years)
Brennan Othmann projected buyout 2024-2025 season
| 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | |
|---|---|---|---|---|
| Remaining Base Salary $1,665,000 |
$832,500 | $832,500 | $0 | $0 |
| Original Cap Hit | $863,334 | $863,334 | $0 | $0 |
| Contract Signing Bonus | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($832,500) | ($832,500) | ($0) | ($0) |
| Annual Buyout Cost | $138,750 | $138,750 | $138,750 | $138,750 |
| ACTUAL CAP HIT
|
$169,584 | $169,584 | $138,750 | $138,750 |
| Savings | $693,750 | $693,750 | $-138,750 | $-138,750 |
Active Contract
Entry Level Contract | 3 Years $2,590,002 1.11% of cap space
| 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | ||
|---|---|---|---|---|---|---|
| Cap Hit | $925,000 | $894,167 | $863,334 | $863,334 | $863,334 | RFA |
| AAV | $1,375,000 | $1,344,167 | $1,313,334 | $1,313,334 | $1,313,334 | |
| Performance Bonuses | $0 | $0 | $450,000 | $450,000 | $450,000 | |
| Base Salary | $0 | $0 | $832,500 | $832,500 | $832,500 | |
| Signing Bonuses | $92,500 | $92,500 | $92,500 | $0 | $0 | |
| Total Salary | $92,500 | $92,500 | $925,000 | $832,500 | $832,500 | |
| Minors Salary | $0 | $0 | $80,000 | $80,000 | $80,000 | |
| Clauses | ENTRY-LEVEL SLIDE |
ENTRY-LEVEL SLIDE |
||||
| UFA Year | ||||||
| Buy It Out | Buy It Out | Buy It Out | ||||