Noah Dobson buyout calculator, cap hit impact

Noah Dobson Buyout Cap Implications

Birthdate January 7, 2000

If Noah Dobson was bought out prior to the 2020-2021 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 20 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 $555,000
Remaining base salary
($1,665,000 * 33% buyout multiplier)
.

2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)

Annual buyout cost of $138,750
(Total buyout cost/4 years)

Noah Dobson projected buyout 2020-2021 season
2020-2021 2021-2022 2022-2023 2023-2024
Remaining Base Salary
$1,665,000
$832,500 $832,500 $0 $0
Original Cap Hit $894,167 $894,167 $0 $0
Contract Signing Bonus $92,500 $0 $0 $0
Contract Total Salary ($925,000) ($832,500) ($0) ($0)
Annual Buyout Cost $138,750 $138,750 $138,750 $138,750
ACTUAL CAP HIT New York Islanders logo $200,417 $200,417 $138,750 $138,750
Savings $693,750 $693,750 $-138,750 $-138,750

Active Contract

Signing Team
Signing Date August 13, 2018
Agent Andrew Maloney
Entry Level Contract | 3 Years $2,682,501 1.13% of cap space
2018-2019 2019-2020 2020-2021 2021-2022
Cap Hit $925,000 $894,167 $894,167 $894,167
RFA
AAV $1,462,500 $1,431,667 $1,431,667 $1,431,667
Performance Bonuses $0 $537,500 $537,500 $537,500
Base Salary $0 $832,500 $832,500 $832,500
Signing Bonuses $92,500 $92,500 $92,500 $0
Total Salary $0 $925,000 $925,000 $832,500
Minors Salary $0 $70,000 $70,000 $70,000
Clauses
ENTRY-LEVEL SLIDE
UFA Year
Buy It Out Buy It Out Buy It Out