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 Nashville Predators logo $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

Signing Team Nashville Predators logo
Signing Date October 29, 2019
Signing Status UFA
Agent Judd Moldaver
View Player Profile
Potential Lockout Year
Standard Contract | 8 Years $72,472,000 11.12% 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 Buy It Out Buy It Out
Co-Represented by Jeff Jackson of Orr/Wasserman