John-Jason Peterka buyout calculator, cap hit impact

Northstar Bets Northstar Bets

John-Jason Peterka Buyout Cap Implications

Birthdate January 14, 2002

If John-Jason Peterka was bought out prior to the 2021-2022 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 19 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 $794,167
Remaining base salary
($2,382,500 * 33% buyout multiplier)
.

4 years left in contract.
Buyout applied over 8 years
(2x years remaining on contract)

Annual buyout cost of $99,271
(Total buyout cost/8 years)

John-Jason Peterka projected buyout 2021-2022 season
2021-2022 2022-2023 2023-2024 2024-2025 2025-2026 2026-2027 2027-2028 2028-2029
Remaining Base Salary
$2,382,500
$0 $750,000 $800,000 $832,500 $0 $0 $0 $0
Original Cap Hit $886,667 $855,834 $855,834 $855,834 $0 $0 $0 $0
Contract Signing Bonus $92,500 $92,500 $92,500 $0 $0 $0 $0 $0
Contract Total Salary ($92,500) ($842,500) ($892,500) ($832,500) ($0) ($0) ($0) ($0)
Annual Buyout Cost $99,271 $99,271 $99,271 $99,271 $99,271 $99,271 $99,271 $99,271
ACTUAL CAP HIT Buffalo Sabres logo $985,938 $205,105 $155,105 $122,605 $99,271 $99,271 $99,271 $99,271
Savings $-99,271 $650,729 $700,729 $733,229 $-99,271 $-99,271 $-99,271 $-99,271

Active Contract

Signing Team Buffalo Sabres logo
Signing Date June 11, 2021
Agent Allan Walsh
Entry Level Contract | 3 Years $2,567,502 1.07% of cap space
2021-2022 2022-2023 2023-2024 2024-2025
Cap Hit $886,667 $855,834 $855,834 $855,834
RFA
AAV $925,000 $894,167 $894,167 $894,167
Performance Bonuses $0 $82,500 $32,500 $0
Base Salary $0 $750,000 $800,000 $832,500
Signing Bonuses $92,500 $92,500 $92,500 $0
Total Salary $92,500 $842,500 $892,500 $832,500
Minors Salary $0 $70,000 $70,000 $70,000
Clauses
ENTRY-LEVEL SLIDE
UFA Year
Buy It Out Buy It Out Buy It Out