Tyler Johnson buyout calculator, cap hit impact

Tyler Johnson Buyout Cap Implications

Birthdate July 29, 1990

If Tyler Johnson was bought out prior to the 2019-2020 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 28 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 $15,500,000
Remaining base salary
($23,250,000 * 67% buyout multiplier)
.

5 years left in contract.
Buyout applied over 10 years
(2x years remaining on contract)

Annual buyout cost of $1,550,000
(Total buyout cost/10 years)

Tyler Johnson projected buyout 2019-2020 season
2019-2020 2020-2021 2021-2022 2022-2023 2023-2024 2024-2025 2025-2026 2026-2027 2027-2028 2028-2029
Remaining Base Salary
$23,250,000
$5,500,000 $3,750,000 $5,500,000 $3,750,000 $4,750,000 $0 $0 $0 $0 $0
Original Cap Hit $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $0 $0 $0 $0 $0
Contract Signing Bonus $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Contract Total Salary ($5,500,000) ($3,750,000) ($5,500,000) ($3,750,000) ($4,750,000) ($0) ($0) ($0) ($0) ($0)
Annual Buyout Cost $1,550,000 $1,550,000 $1,550,000 $1,550,000 $1,550,000 $1,550,000 $1,550,000 $1,550,000 $1,550,000 $1,550,000
ACTUAL CAP HIT Tampa Bay Lightning logo $1,050,000 $2,800,000 $1,050,000 $2,800,000 $1,800,000 $1,550,000 $1,550,000 $1,550,000 $1,550,000 $1,550,000
Savings $3,950,000 $2,200,000 $3,950,000 $2,200,000 $3,200,000 $-1,550,000 $-1,550,000 $-1,550,000 $-1,550,000 $-1,550,000

Active Contract

Signing Team
Signing Date July 10, 2017
Signing Status RFA
Agent J.P. Barry
Standard Contract | 7 Years $35,000,000 6.13% of cap space
2017-2018 2018-2019 2019-2020 2020-2021 2021-2022 2022-2023 2023-2024
Cap Hit $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000
UFA
AAV $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $5,000,000
Performance Bonuses $0 $0 $0 $0 $0 $0 $0
Base Salary $5,000,000 $6,750,000 $5,500,000 $3,750,000 $5,500,000 $3,750,000 $4,750,000
Signing Bonuses $0 $0 $0 $0 $0 $0 $0
Total Salary $5,000,000 $6,750,000 $5,500,000 $3,750,000 $5,500,000 $3,750,000 $4,750,000
Minors Salary $5,000,000 $6,750,000 $5,500,000 $3,750,000 $5,500,000 $3,750,000 $4,750,000
Clauses NTC NTC NTC M-NTC M-NTC M-NTC
UFA Year
Buy It Out Buy It Out Buy It Out Buy It Out