NHL Buyout Calculator

Roman Josi

#59
age34
posD
shotl
h6'2"
w201lbs
Birthdate
Jun 1, 1990
Player Profile

If Roman Josi was bought out prior to the 2025-2026 season.

Total Cost

$22,222,000$22.22M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 35 years old at the buyout, giving him a 67% buyout multiplier.
$14,814,667$14.81M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,469,111$2.47M
$14,814,667$14.81M / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
25/26
27/28
30/31
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2027-28
Buyout Length 6
Buyout End 2030-31

Buyout Summary

Abbreviated $Amounts
2025-26 2026-27 2027-28 2028-29 2029-30 2030-31
Original Cap Hit
$9,059,000$9.06M $9,059,000$9.06M $9,059,000$9.06M - - -
Base Salary
($8,000,000$8.00M) ($7,222,000$7.22M) ($7,000,000$7.00M) (-) (-) (-)
Total Salary ($8,000,000$8.00M) ($7,222,000$7.22M) ($7,000,000$7.00M) (-) (-) (-)
Signing Bonus - - - - - -
Annual Buyout Cost $2,469,111$2.47M $2,469,111$2.47M $2,469,111$2.47M $2,469,111$2.47M $2,469,111$2.47M $2,469,111$2.47M
Actual Cap Hit
$3,528,111$3.53M
$4,306,111$4.31M
$4,528,111$4.53M
$2,469,111$2.47M
$2,469,111$2.47M
$2,469,111$2.47M
Savings
100.0%
$5,530,889$5.53M
$4,752,889$4.75M
$4,530,889$4.53M
$-2,469,111$-2.47M
$-2,469,111$-2.47M
$-2,469,111$-2.47M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2020-2028 Standard Contract
8yrs
value$72,472,000$72.47M
cap hit$9,059,000$9.06M
Abbreviated $Amounts
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 $9,059,000$9.06M $9,059,000$9.06M $9,059,000$9.06M $9,059,000$9.06M $9,059,000$9.06M $9,059,000$9.06M $9,059,000$9.06M $9,059,000$9.06M
UFA
38yrs
AAV $9,059,000$9.06M $9,059,000$9.06M $9,059,000$9.06M $9,059,000$9.06M $9,059,000$9.06M $9,059,000$9.06M $9,059,000$9.06M $9,059,000$9.06M
Base $750,000$750K $750,000$750K $1,000,000$1.00M $5,000,000$5.00M $9,000,000$9.00M $8,000,000$8.00M $7,222,000$7.22M $7,000,000$7.00M
Performance Bonuses - - - - - - - -
Signing Bonuses $11,000,000$11.00M $10,000,000$10.00M $8,750,000$8.75M $4,000,000$4.00M - - - -
Total Salary $11,750,000$11.75M $10,750,000$10.75M $9,750,000$9.75M $9,000,000$9.00M $9,000,000$9.00M $8,000,000$8.00M $7,222,000$7.22M $7,000,000$7.00M
Minors Salary $11,750,000$11.75M $10,750,000$10.75M $9,750,000$9.75M $9,000,000$9.00M $9,000,000$9.00M $8,000,000$8.00M $7,222,000$7.22M $7,000,000$7.00M
Clauses
NMC
NMC
NMC
NMC
NMC
NMC
NMC
-
UFA Year

Advertisement
Advertisement
Advertisement