Josh Manson buyout calculator, cap hit impact

Josh Manson Buyout Cap Implications

Birthdate October 7, 1991

If Josh Manson was bought out prior to the 2021-2022 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 29 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 $2,966,667
Remaining base salary
($4,450,000 * 67% buyout multiplier)
.

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

Annual buyout cost of $1,483,333
(Total buyout cost/2 years)

Josh Manson projected buyout 2021-2022 season
2021-2022 2022-2023
Remaining Base Salary
$4,450,000
$4,450,000 $0
Original Cap Hit $4,100,000 $0
Contract Signing Bonus $0 $0
Contract Total Salary ($4,450,000) ($0)
Annual Buyout Cost $1,483,333 $1,483,333
ACTUAL CAP HIT Anaheim Ducks logo $1,133,333 $1,483,333
Savings $2,966,667 $-1,483,333

Active Contract

Signing Team
Signing Date October 4, 2017
Signing Status RFA
Agent Ross Gurney
Standard Contract | 4 Years $16,400,000 5.03% of cap space
2018-2019 2019-2020 2020-2021 2021-2022
Cap Hit $4,100,000 $4,100,000 $4,100,000 $4,100,000
UFA
AAV $4,100,000 $4,100,000 $4,100,000 $4,100,000
Performance Bonuses $0 $0 $0 $0
Base Salary $3,250,000 $4,250,000 $4,450,000 $4,450,000
Signing Bonuses $0 $0 $0 $0
Total Salary $3,250,000 $4,250,000 $4,450,000 $4,450,000
Minors Salary $3,250,000 $4,250,000 $4,450,000 $4,450,000
Clauses M-NTC M-NTC M-NTC
UFA Year
Buy It Out