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 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 31 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 $12,666,667
Remaining base salary
($19,000,000 * 67% buyout multiplier).
5 years left in contract.
Buyout applied over 10 years
(2x years remaining on contract)
Annual buyout cost of $1,266,667
(Total buyout cost/10 years)
John Carlson projected buyout 2021-2022 season
2021-2022
2022-2023
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
2029-2030
2030-2031
Remaining Base Salary
$19,000,000
$3,000,000
$4,000,000
$4,000,000
$4,000,000
$4,000,000
$0
$0
$0
$0
$0
Original Cap Hit
$8,000,000
$8,000,000
$8,000,000
$8,000,000
$8,000,000
$0
$0
$0
$0
$0
Contract Signing Bonus
$5,000,000
$2,000,000
$2,000,000
$2,000,000
$2,000,000
$0
$0
$0
$0
$0
Contract Total Salary
($8,000,000)
($6,000,000)
($6,000,000)
($6,000,000)
($6,000,000)
($0)
($0)
($0)
($0)
($0)
Annual Buyout Cost
$1,266,667
$1,266,667
$1,266,667
$1,266,667
$1,266,667
$1,266,667
$1,266,667
$1,266,667
$1,266,667
$1,266,667
ACTUAL CAP HIT 
$6,266,667
$5,266,667
$5,266,667
$5,266,667
$5,266,667
$1,266,667
$1,266,667
$1,266,667
$1,266,667
$1,266,667
Savings
$1,733,333
$2,733,333
$2,733,333
$2,733,333
$2,733,333
$-1,266,667
$-1,266,667
$-1,266,667
$-1,266,667
$-1,266,667
Birthdate January 10, 1990
If John Carlson 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 31 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 $12,666,667
Remaining base salary
($19,000,000 * 67% buyout multiplier).
5 years left in contract.
Buyout applied over 10 years
(2x years remaining on contract)
Annual buyout cost of $1,266,667
(Total buyout cost/10 years)
John Carlson projected buyout 2021-2022 season
| 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | 2030-2031 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Remaining Base Salary $19,000,000 |
$3,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $0 | $0 | $0 | $0 | $0 |
| Original Cap Hit | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $0 | $0 | $0 | $0 | $0 |
| Contract Signing Bonus | $5,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($8,000,000) | ($6,000,000) | ($6,000,000) | ($6,000,000) | ($6,000,000) | ($0) | ($0) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $1,266,667 | $1,266,667 | $1,266,667 | $1,266,667 | $1,266,667 | $1,266,667 | $1,266,667 | $1,266,667 | $1,266,667 | $1,266,667 |
| ACTUAL CAP HIT
|
$6,266,667 | $5,266,667 | $5,266,667 | $5,266,667 | $5,266,667 | $1,266,667 | $1,266,667 | $1,266,667 | $1,266,667 | $1,266,667 |
| Savings | $1,733,333 | $2,733,333 | $2,733,333 | $2,733,333 | $2,733,333 | $-1,266,667 | $-1,266,667 | $-1,266,667 | $-1,266,667 | $-1,266,667 |
Active Contract
Standard Contract | 8 Years $64,000,000 9.58% 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 | |||||||