Mathieu Joseph buyout calculator, cap hit impact
Mathieu Joseph Buyout Cap Implications
Birthdate February 9, 1997
If Mathieu Joseph 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 27 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 $4,400,000
Remaining base salary
($6,600,000 * 67% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $1,100,000
(Total buyout cost/4 years)
Mathieu Joseph projected buyout 2024-2025 season
2024-2025
2025-2026
2026-2027
2027-2028
Remaining Base Salary
$6,600,000
$3,300,000
$3,300,000
$0
$0
Original Cap Hit
$2,950,000
$2,950,000
$0
$0
Contract Signing Bonus
$0
$0
$0
$0
Contract Total Salary
($3,300,000)
($3,300,000)
($0)
($0)
Annual Buyout Cost
$1,100,000
$1,100,000
$1,100,000
$1,100,000
ACTUAL CAP HIT 
$750,000
$750,000
$1,100,000
$1,100,000
Savings
$2,200,000
$2,200,000
$-1,100,000
$-1,100,000
Birthdate February 9, 1997
If Mathieu Joseph 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 27 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 $4,400,000
Remaining base salary
($6,600,000 * 67% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $1,100,000
(Total buyout cost/4 years)
Mathieu Joseph projected buyout 2024-2025 season
| 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | |
|---|---|---|---|---|
| Remaining Base Salary $6,600,000 |
$3,300,000 | $3,300,000 | $0 | $0 |
| Original Cap Hit | $2,950,000 | $2,950,000 | $0 | $0 |
| Contract Signing Bonus | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($3,300,000) | ($3,300,000) | ($0) | ($0) |
| Annual Buyout Cost | $1,100,000 | $1,100,000 | $1,100,000 | $1,100,000 |
| ACTUAL CAP HIT
|
$750,000 | $750,000 | $1,100,000 | $1,100,000 |
| Savings | $2,200,000 | $2,200,000 | $-1,100,000 | $-1,100,000 |
Active Contract
Standard Contract | 4 Years $11,800,000 3.53% of cap space
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | ||
|---|---|---|---|---|---|
| Cap Hit | $2,950,000 | $2,950,000 | $2,950,000 | $2,950,000 | UFA |
| AAV | $2,950,000 | $2,950,000 | $2,950,000 | $2,950,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | |
| Base Salary | $2,500,000 | $2,700,000 | $3,300,000 | $3,300,000 | |
| Signing Bonuses | $0 | $0 | $0 | $0 | |
| Total Salary | $2,500,000 | $2,700,000 | $3,300,000 | $3,300,000 | |
| Minors Salary | $2,500,000 | $2,700,000 | $3,300,000 | $3,300,000 | |
| Clauses | |||||
| UFA Year | |||||
| Buy It Out | Buy It Out | Buy It Out | |||