NHL Buyout Calculator

Roman Josi

#59
age33
posD
shotl
h6'2"
w201lbs
Birthdate
Jun 1, 1990
Player Profile

If Roman Josi was bought out prior to the 2024-2025 season.

Total Cost

$31,222,000
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 34 years old at the buyout, giving him a 67% buyout multiplier.
$20,814,667
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,601,833
$20.8M / 8yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
24/25
27/28
31/32
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 4
Contract End 2027-2028
Buyout Length 8
Buyout End 2031-2032

Buyout Summary

2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32
Original Cap Hit
$9.1M $9.1M $9.1M $9.1M - - - -
Base Salary
( $9.0M) ( $8.0M) ( $7.2M) ( $7.0M) (-) (-) (-) (-)
Total Salary ( $9.0M) ( $8.0M) ( $7.2M) ( $7.0M) (-) (-) (-) (-)
Signing Bonus - - - - - - - -
Annual Buyout Cost $2.6M $2.6M $2.6M $2.6M $2.6M $2.6M $2.6M $2.6M
ACTUAL CAP HIT
$2.7M
$3.7M
$4.4M
$4.7M
$2.6M
$2.6M
$2.6M
$2.6M
Savings
100.0%
$6.4M
$5.4M
$4.6M
$4.4M
$-2.6M
$-2.6M
$-2.6M
$-2.6M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2020-2028 Standard Contract
8yrs
value$72.5M
cap hit$9.1M
2020-21
2021-22
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
Buy Out
2026-27
Buy Out
2027-28
2028
Cap Hit $9.1M $9.1M $9.1M $9.1M $9.1M $9.1M $9.1M $9.1M
UFA
38yrs
AAV $9.1M $9.1M $9.1M $9.1M $9.1M $9.1M $9.1M $9.1M
Base $750K $750K $1.0M $5.0M $9.0M $8.0M $7.2M $7.0M
Performance Bonuses - - - - - - - -
Signing Bonuses $11.0M $10.0M $8.8M $4.0M - - - -
Total Salary $11.8M $10.8M $9.8M $9.0M $9.0M $8.0M $7.2M $7.0M
Minors Salary $11.8M $10.8M $9.8M $9.0M $9.0M $8.0M $7.2M $7.0M
Clauses
NMC
NMC
NMC
NMC
NMC
NMC
NMC
-
UFA Year

Advertisement
Advertisement
Advertisement