Ryan Johansen buyout calculator, cap hit impact


Ryan Johansen Buyout Cap Implications

Birthdate July 31, 1992

If Ryan Johansen was bought out prior to the 2023-2024 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 30 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 $10,666,667
Remaining base salary
($16,000,000 * 67% buyout multiplier)
.

2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)

Annual buyout cost of $2,666,667
(Total buyout cost/4 years)

Ryan Johansen projected buyout 2023-2024 season
2023-2024 2024-2025 2025-2026 2026-2027
Remaining Base Salary
$16,000,000
$8,000,000 $8,000,000 $0 $0
Original Cap Hit $8,000,000 $8,000,000 $0 $0
Contract Signing Bonus $0 $0 $0 $0
Contract Total Salary ($8,000,000) ($8,000,000) ($0) ($0)
Annual Buyout Cost $2,666,667 $2,666,667 $2,666,667 $2,666,667
ACTUAL CAP HIT Nashville Predators logo $2,666,667 $2,666,667 $2,666,667 $2,666,667
Savings $5,333,333 $5,333,333 $-2,666,667 $-2,666,667

Active Contract

Signing Team
Signing Date July 28, 2017
Signing Status RFA
Agent Kurt Overhardt
View Player Profile
Potential Lockout Year
Standard Contract | 8 Years $64,000,000 9.82% of cap space
2017-2018 2018-2019 2019-2020 2020-2021 2021-2022 2022-2023 2023-2024 2024-2025
Cap Hit $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000
UFA
AAV $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000
Performance Bonuses $0 $0 $0 $0 $0 $0 $0 $0
Base Salary $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000
Signing Bonuses $0 $0 $0 $0 $0 $0 $0 $0
Total Salary $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000
Minors Salary $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000 $8,000,000
Clauses
UFA Year
Buy It Out Buy It Out Buy It Out Buy It Out Buy It Out Buy It Out