Jacob McGrew buyout calculator, cap hit impact

Jacob McGrew Buyout Cap Implications

Birthdate February 25, 1999

If Jacob McGrew was bought out prior to the 2020-2021 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 21 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier

The total buyout cost would be $483,333
Remaining base salary
($1,450,000 * 33% buyout multiplier)
.

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

Annual buyout cost of $120,833
(Total buyout cost/4 years)

Jacob McGrew projected buyout 2020-2021 season
2020-2021 2021-2022 2022-2023 2023-2024
Remaining Base Salary
$1,450,000
$700,000 $750,000 $0 $0
Original Cap Hit $771,667 $771,667 $0 $0
Contract Signing Bonus $80,000 $0 $0 $0
Contract Total Salary ($780,000) ($750,000) ($0) ($0)
Annual Buyout Cost $120,833 $120,833 $120,833 $120,833
ACTUAL CAP HIT San Jose Sharks logo $192,500 $142,500 $120,833 $120,833
Savings $579,167 $629,167 $-120,833 $-120,833

Active Contract

Signing Team
Signing Date September 22, 2018
Agent Claude Lemieux
Entry Level Contract | 3 Years $2,315,001 0.94% of cap space
2018-2019 2019-2020 2020-2021 2021-2022
Cap Hit $768,333 $771,667 $771,667 $771,667
RFA
AAV $850,000 $853,333 $853,333 $853,333
Performance Bonuses $0 $160,000 $65,000 $20,000
Base Salary $0 $700,000 $700,000 $750,000
Signing Bonuses $90,000 $85,000 $80,000 $0
Total Salary $0 $785,000 $780,000 $750,000
Minors Salary $0 $70,000 $70,000 $70,000
Clauses
ENTRY-LEVEL SLIDE
UFA Year
Buy It Out Buy It Out