Josh Anderson buyout calculator, cap hit impact
Josh Anderson Buyout Cap Implications
Birthdate May 7, 1994
If Josh Anderson 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 28 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 $20,333,333
Remaining base salary
($30,500,000 * 67% buyout multiplier).
5 years left in contract.
Buyout applied over 10 years
(2x years remaining on contract)
Annual buyout cost of $2,033,333
(Total buyout cost/10 years)
Josh Anderson projected buyout 2022-2023 season
2022-2023
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
2029-2030
2030-2031
2031-2032
Remaining Base Salary
$30,500,000
$7,000,000
$8,000,000
$7,000,000
$5,000,000
$3,500,000
$0
$0
$0
$0
$0
Original Cap Hit
$5,500,000
$5,500,000
$5,500,000
$5,500,000
$5,500,000
$0
$0
$0
$0
$0
Contract Signing Bonus
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Contract Total Salary
($7,000,000)
($8,000,000)
($7,000,000)
($5,000,000)
($3,500,000)
($0)
($0)
($0)
($0)
($0)
Annual Buyout Cost
$2,033,333
$2,033,333
$2,033,333
$2,033,333
$2,033,333
$2,033,333
$2,033,333
$2,033,333
$2,033,333
$2,033,333
ACTUAL CAP HIT 
$533,333
$-466,667
$533,333
$2,533,333
$4,033,333
$2,033,333
$2,033,333
$2,033,333
$2,033,333
$2,033,333
Savings
$4,966,667
$5,966,667
$4,966,667
$2,966,667
$1,466,667
$-2,033,333
$-2,033,333
$-2,033,333
$-2,033,333
$-2,033,333
Birthdate May 7, 1994
If Josh Anderson 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 28 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 $20,333,333
Remaining base salary
($30,500,000 * 67% buyout multiplier).
5 years left in contract.
Buyout applied over 10 years
(2x years remaining on contract)
Annual buyout cost of $2,033,333
(Total buyout cost/10 years)
Josh Anderson projected buyout 2022-2023 season
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | 2030-2031 | 2031-2032 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Remaining Base Salary $30,500,000 |
$7,000,000 | $8,000,000 | $7,000,000 | $5,000,000 | $3,500,000 | $0 | $0 | $0 | $0 | $0 |
| Original Cap Hit | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $0 | $0 | $0 | $0 | $0 |
| Contract Signing Bonus | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($7,000,000) | ($8,000,000) | ($7,000,000) | ($5,000,000) | ($3,500,000) | ($0) | ($0) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $2,033,333 | $2,033,333 | $2,033,333 | $2,033,333 | $2,033,333 | $2,033,333 | $2,033,333 | $2,033,333 | $2,033,333 | $2,033,333 |
| ACTUAL CAP HIT
|
$533,333 | $-466,667 | $533,333 | $2,533,333 | $4,033,333 | $2,033,333 | $2,033,333 | $2,033,333 | $2,033,333 | $2,033,333 |
| Savings | $4,966,667 | $5,966,667 | $4,966,667 | $2,966,667 | $1,466,667 | $-2,033,333 | $-2,033,333 | $-2,033,333 | $-2,033,333 | $-2,033,333 |
Active Contract
Standard Contract | 7 Years $38,500,000 6.59% of cap space
| 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | ||
|---|---|---|---|---|---|---|---|---|
| Cap Hit | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA |
| AAV | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $4,000,000 | $4,000,000 | $7,000,000 | $8,000,000 | $7,000,000 | $5,000,000 | $3,500,000 | |
| Signing Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Total Salary | $4,000,000 | $4,000,000 | $7,000,000 | $8,000,000 | $7,000,000 | $5,000,000 | $3,500,000 | |
| Minors Salary | $4,000,000 | $4,000,000 | $7,000,000 | $8,000,000 | $7,000,000 | $5,000,000 | $3,500,000 | |
| Clauses | M-NTC | M-NTC | M-NTC | M-NTC | M-NTC | M-NTC | ||
| UFA Year | ||||||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | |||||
| Years 2-4: 8 team No Trade List, Years 5-7: 5 Team No Trade List | ||||||||