Buyout Calculator: Roman Josi

Select a player and the date you wish to buyout the player on.

 

Player Details

 

Position: Defenseman

Age of Buyout Date: 29

At age 29 player's buyout will be 2/3 of the remaining salary due ($36,222,000). This will result in a total buyout of $24,148,000 with a base salary of $2,414,800 over each of the next 10 years.

 

Current Contract Breakdown

 
Year   Base Salary (Cash) Signing Bonus Incentive Cap Hit
2020-21 Contract details by year $750,000 $9,059,000
2021-22 Contract details by year $750,000 $9,059,000
2022-23 Contract details by year $750,000 $9,059,000
2023-24 Contract details by year $5,000,000 $9,059,000
2024-25 Contract details by year $9,000,000 $9,059,000
2025-26 Contract details by year $8,000,000 $9,059,000
2026-27 Contract details by year $7,222,000 $9,059,000
2027-28 Contract details by year $7,000,000 $9,059,000
 

Buyout Breakdown

 
Year   Base Salary (Cash) Buyout Savings Buyout Cap Hit
2023-24 Contract details by year $2,414,800 $2,585,200 $6,473,800
2024-25 Contract details by year $2,414,800 $6,585,200 $2,473,800
2025-26 Contract details by year $2,414,800 $5,585,200 $3,473,800
2026-27 Contract details by year $2,414,800 $4,807,200 $4,251,800
2027-28 Contract details by year $2,414,800 $4,585,200 $4,473,800
2028-29 Contract details by year $2,414,800 -$2,414,800 $2,414,800
2029-30 Contract details by year $2,414,800 -$2,414,800 $2,414,800
2030-31 Contract details by year $2,414,800 -$2,414,800 $2,414,800
2031-32 Contract details by year $2,414,800 -$2,414,800 $2,414,800
2032-33 Contract details by year $2,414,800 -$2,414,800 $2,414,800
$24,148,000