Roman Josi buyout calculator, cap hit impact

Northstar Bets Northstar Bets

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 10.98% 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
Co-Represented by Jeff Jackson of Orr/Wasserman