John Carlson buyout calculator, cap hit impact

John Carlson Buyout Cap Implications

Birthdate January 10, 1990

If John Carlson 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 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 $16,666,667
Remaining base salary
($25,000,000 * 67% buyout multiplier)
.

6 years left in contract.
Buyout applied over 12 years
(2x years remaining on contract)

Annual buyout cost of $1,388,889
(Total buyout cost/12 years)

John Carlson projected buyout 2020-2021 season
2020-2021 2021-2022 2022-2023 2023-2024 2024-2025 2025-2026 2026-2027 2027-2028 2028-2029 2029-2030 2030-2031 2031-2032
Remaining Base Salary
$25,000,000
$6,000,000 $3,000,000 $4,000,000 $4,000,000 $4,000,000 $4,000,000 $0 $0 $0 $0 $0 $0
Original Cap Hit $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $0 $0 $0 $0 $0 $0
Contract Signing Bonus $2,000,000 $5,000,000 $2,000,000 $2,000,000 $2,000,000 $2,000,000 $0 $0 $0 $0 $0 $0
Contract Total Salary ($8,000,000) ($8,000,000) ($6,000,000) ($6,000,000) ($6,000,000) ($6,000,000) ($0) ($0) ($0) ($0) ($0) ($0)
Annual Buyout Cost $1,388,889 $1,388,889 $1,388,889 $1,388,889 $1,388,889 $1,388,889 $1,388,889 $1,388,889 $1,388,889 $1,388,889 $1,388,889 $1,388,889
ACTUAL CAP HIT Washington Capitals logo $3,388,889 $6,388,889 $5,388,889 $5,388,889 $5,388,889 $5,388,889 $1,388,889 $1,388,889 $1,388,889 $1,388,889 $1,388,889 $1,388,889
Savings $4,611,111 $1,611,111 $2,611,111 $2,611,111 $2,611,111 $2,611,111 $-1,388,889 $-1,388,889 $-1,388,889 $-1,388,889 $-1,388,889 $-1,388,889

Active Contract

Signing Team
Signing Date June 25, 2018
Signing Status UFA
Agent Richard Curran
Standard Contract | 8 Years $64,000,000 9.82% of cap space
2018-2019 2019-2020 2020-2021 2021-2022 2022-2023 2023-2024 2024-2025 2025-2026
Cap Hit $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000
UFA
AAV $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000
Performance Bonuses $0 $0 $0 $0 $0 $0 $0 $0
Base Salary $5,500,000 $5,500,000 $6,000,000 $3,000,000 $4,000,000 $4,000,000 $4,000,000 $4,000,000
Signing Bonuses $6,500,000 $6,500,000 $2,000,000 $5,000,000 $2,000,000 $2,000,000 $2,000,000 $2,000,000
Total Salary $12,000,000 $12,000,000 $8,000,000 $8,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000
Minors Salary $12,000,000 $12,000,000 $8,000,000 $8,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000
Clauses
UFA Year
Buy It Out Buy It Out Buy It Out Buy It Out Buy It Out Buy It Out