Josh Doan buyout calculator, cap hit impact
Josh Doan Buyout Cap Implications
Birthdate February 1, 2002
If Josh Doan was bought out prior to the 2023-2024 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 $832,500
Remaining base salary
($2,497,500 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $138,750
(Total buyout cost/6 years)
Josh Doan projected buyout 2023-2024 season
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
Remaining Base Salary
$2,497,500
$832,500
$832,500
$832,500
$0
$0
$0
Original Cap Hit
$925,000
$925,000
$925,000
$0
$0
$0
Contract Signing Bonus
$92,500
$92,500
$92,500
$0
$0
$0
Contract Total Salary
($925,000)
($925,000)
($925,000)
($0)
($0)
($0)
Annual Buyout Cost
$138,750
$138,750
$138,750
$138,750
$138,750
$138,750
ACTUAL CAP HIT 
$231,250
$231,250
$231,250
$138,750
$138,750
$138,750
Savings
$693,750
$693,750
$693,750
$-138,750
$-138,750
$-138,750
Birthdate February 1, 2002
If Josh Doan was bought out prior to the 2023-2024 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 $832,500
Remaining base salary
($2,497,500 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $138,750
(Total buyout cost/6 years)
Josh Doan projected buyout 2023-2024 season
| 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | |
|---|---|---|---|---|---|---|
| Remaining Base Salary $2,497,500 |
$832,500 | $832,500 | $832,500 | $0 | $0 | $0 |
| Original Cap Hit | $925,000 | $925,000 | $925,000 | $0 | $0 | $0 |
| Contract Signing Bonus | $92,500 | $92,500 | $92,500 | $0 | $0 | $0 |
| Contract Total Salary | ($925,000) | ($925,000) | ($925,000) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $138,750 | $138,750 | $138,750 | $138,750 | $138,750 | $138,750 |
| ACTUAL CAP HIT
|
$231,250 | $231,250 | $231,250 | $138,750 | $138,750 | $138,750 |
| Savings | $693,750 | $693,750 | $693,750 | $-138,750 | $-138,750 | $-138,750 |
Active Contract
Entry Level Contract | 3 Years $2,775,000 1.11% of cap space
| 2023-2024 | 2024-2025 | 2025-2026 | ||
|---|---|---|---|---|
| Cap Hit | $925,000 | $925,000 | $925,000 | RFA |
| AAV | $925,000 | $925,000 | $925,000 | |
| Performance Bonuses | $0 | $0 | $0 | |
| Base Salary | $832,500 | $832,500 | $832,500 | |
| Signing Bonuses | $92,500 | $92,500 | $92,500 | |
| Total Salary | $925,000 | $925,000 | $925,000 | |
| Minors Salary | $80,000 | $80,000 | $80,000 | |
| Clauses | ||||
| UFA Year | ||||
| Buy It Out | Buy It Out | Buy It Out | ||