Roman Josi buyout calculator, cap hit impact
Roman Josi Buyout Cap Implications
Birthdate June 1, 1990
If Roman Josi was bought out prior to the 2022-2023 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 32 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 $24,814,667
Remaining base salary
($37,222,000 * 67% buyout multiplier).
6 years left in contract.
Buyout applied over 12 years
(2x years remaining on contract)
Annual buyout cost of $2,067,889
(Total buyout cost/12 years)
Roman Josi projected buyout 2022-2023 season
2022-2023
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
2029-2030
2030-2031
2031-2032
2032-2033
2033-2034
Remaining Base Salary
$37,222,000
$1,000,000
$5,000,000
$9,000,000
$8,000,000
$7,222,000
$7,000,000
$0
$0
$0
$0
$0
$0
Original Cap Hit
$9,059,000
$9,059,000
$9,059,000
$9,059,000
$9,059,000
$9,059,000
$0
$0
$0
$0
$0
$0
Contract Signing Bonus
$8,750,000
$4,000,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Contract Total Salary
($9,750,000)
($9,000,000)
($9,000,000)
($8,000,000)
($7,222,000)
($7,000,000)
($0)
($0)
($0)
($0)
($0)
($0)
Annual Buyout Cost
$2,067,889
$2,067,889
$2,067,889
$2,067,889
$2,067,889
$2,067,889
$2,067,889
$2,067,889
$2,067,889
$2,067,889
$2,067,889
$2,067,889
ACTUAL CAP HIT 
$10,126,889
$6,126,889
$2,126,889
$3,126,889
$3,904,889
$4,126,889
$2,067,889
$2,067,889
$2,067,889
$2,067,889
$2,067,889
$2,067,889
Savings
$-1,067,889
$2,932,111
$6,932,111
$5,932,111
$5,154,111
$4,932,111
$-2,067,889
$-2,067,889
$-2,067,889
$-2,067,889
$-2,067,889
$-2,067,889
Birthdate June 1, 1990
If Roman Josi was bought out prior to the 2022-2023 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 32 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 $24,814,667
Remaining base salary
($37,222,000 * 67% buyout multiplier).
6 years left in contract.
Buyout applied over 12 years
(2x years remaining on contract)
Annual buyout cost of $2,067,889
(Total buyout cost/12 years)
Roman Josi projected buyout 2022-2023 season
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | 2030-2031 | 2031-2032 | 2032-2033 | 2033-2034 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Remaining Base Salary $37,222,000 |
$1,000,000 | $5,000,000 | $9,000,000 | $8,000,000 | $7,222,000 | $7,000,000 | $0 | $0 | $0 | $0 | $0 | $0 |
| Original Cap Hit | $9,059,000 | $9,059,000 | $9,059,000 | $9,059,000 | $9,059,000 | $9,059,000 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Signing Bonus | $8,750,000 | $4,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($9,750,000) | ($9,000,000) | ($9,000,000) | ($8,000,000) | ($7,222,000) | ($7,000,000) | ($0) | ($0) | ($0) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $2,067,889 | $2,067,889 | $2,067,889 | $2,067,889 | $2,067,889 | $2,067,889 | $2,067,889 | $2,067,889 | $2,067,889 | $2,067,889 | $2,067,889 | $2,067,889 |
| ACTUAL CAP HIT
|
$10,126,889 | $6,126,889 | $2,126,889 | $3,126,889 | $3,904,889 | $4,126,889 | $2,067,889 | $2,067,889 | $2,067,889 | $2,067,889 | $2,067,889 | $2,067,889 |
| Savings | $-1,067,889 | $2,932,111 | $6,932,111 | $5,932,111 | $5,154,111 | $4,932,111 | $-2,067,889 | $-2,067,889 | $-2,067,889 | $-2,067,889 | $-2,067,889 | $-2,067,889 |
Active Contract
Standard Contract | 8 Years $72,472,000 10.85% of cap space
| 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | ||
|---|---|---|---|---|---|---|---|---|---|
| Cap Hit | $9,059,000 | $9,059,000 | $9,059,000 | $9,059,000 | $9,059,000 | $9,059,000 | $9,059,000 | $9,059,000 | UFA |
| AAV | $9,059,000 | $9,059,000 | $9,059,000 | $9,059,000 | $9,059,000 | $9,059,000 | $9,059,000 | $9,059,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $750,000 | $750,000 | $1,000,000 | $5,000,000 | $9,000,000 | $8,000,000 | $7,222,000 | $7,000,000 | |
| Signing Bonuses | $11,000,000 | $10,000,000 | $8,750,000 | $4,000,000 | $0 | $0 | $0 | $0 | |
| Total Salary | $11,750,000 | $10,750,000 | $9,750,000 | $9,000,000 | $9,000,000 | $8,000,000 | $7,222,000 | $7,000,000 | |
| Minors Salary | $11,750,000 | $10,750,000 | $9,750,000 | $9,000,000 | $9,000,000 | $8,000,000 | $7,222,000 | $7,000,000 | |
| Clauses | NMC | NMC | NMC | NMC | NMC | NMC | NMC | ||
| UFA Year | |||||||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | |||||
| Co-Represented by Jeff Jackson of Orr/Wasserman | |||||||||