Josh Morrissey buyout calculator, cap hit impact
Josh Morrissey Buyout Cap Implications
Birthdate March 28, 1995
If Josh Morrissey was bought out prior to the 2025-2026 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 30 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 $9,600,000
Remaining base salary
($14,400,000 * 67% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $1,600,000
(Total buyout cost/6 years)
Josh Morrissey projected buyout 2025-2026 season
2025-2026
2026-2027
2027-2028
2028-2029
2029-2030
2030-2031
Remaining Base Salary
$14,400,000
$4,800,000
$4,800,000
$4,800,000
$0
$0
$0
Original Cap Hit
$6,250,000
$6,250,000
$6,250,000
$0
$0
$0
Contract Signing Bonus
$0
$0
$0
$0
$0
$0
Contract Total Salary
($4,800,000)
($4,800,000)
($4,800,000)
($0)
($0)
($0)
Annual Buyout Cost
$1,600,000
$1,600,000
$1,600,000
$1,600,000
$1,600,000
$1,600,000
ACTUAL CAP HIT 
$3,050,000
$3,050,000
$3,050,000
$1,600,000
$1,600,000
$1,600,000
Savings
$3,200,000
$3,200,000
$3,200,000
$-1,600,000
$-1,600,000
$-1,600,000
Birthdate March 28, 1995
If Josh Morrissey was bought out prior to the 2025-2026 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 30 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 $9,600,000
Remaining base salary
($14,400,000 * 67% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $1,600,000
(Total buyout cost/6 years)
Josh Morrissey projected buyout 2025-2026 season
| 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | 2030-2031 | |
|---|---|---|---|---|---|---|
| Remaining Base Salary $14,400,000 |
$4,800,000 | $4,800,000 | $4,800,000 | $0 | $0 | $0 |
| Original Cap Hit | $6,250,000 | $6,250,000 | $6,250,000 | $0 | $0 | $0 |
| Contract Signing Bonus | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($4,800,000) | ($4,800,000) | ($4,800,000) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $1,600,000 | $1,600,000 | $1,600,000 | $1,600,000 | $1,600,000 | $1,600,000 |
| ACTUAL CAP HIT
|
$3,050,000 | $3,050,000 | $3,050,000 | $1,600,000 | $1,600,000 | $1,600,000 |
| Savings | $3,200,000 | $3,200,000 | $3,200,000 | $-1,600,000 | $-1,600,000 | $-1,600,000 |
Active Contract
Standard Contract | 8 Years $50,000,000 7.49% of cap space
| 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | ||
|---|---|---|---|---|---|---|---|---|---|
| Cap Hit | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | UFA |
| AAV | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $8,000,000 | $8,000,000 | $5,200,000 | $8,000,000 | $6,400,000 | $4,800,000 | $4,800,000 | $4,800,000 | |
| Signing Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Total Salary | $8,000,000 | $8,000,000 | $5,200,000 | $8,000,000 | $6,400,000 | $4,800,000 | $4,800,000 | $4,800,000 | |
| Minors Salary | $8,000,000 | $8,000,000 | $5,200,000 | $8,000,000 | $6,400,000 | $4,800,000 | $4,800,000 | $4,800,000 | |
| Clauses | NMC | NMC | NMC | M-NTC | M-NTC | M-NTC | |||
| UFA Year | |||||||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | |||||