NHL Buyout Calculator

Martin Jones

#31
age34
posG
shot
h6'5"
w203lbs
Birthdate
Jan 10, 1990
Player Profile

If Martin Jones was bought out prior to the 2021-2022 season.

Total Cost

$15,000,000$15.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 31 years old at the buyout, giving him a 67% buyout multiplier.
$10,000,000$10.00M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,666,667$1.67M
$10,000,000$10.00M / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
21/22
23/24
26/27
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2023-24
Buyout Length 6
Buyout End 2026-27

Buyout Summary

Abbreviated $Amounts
2021-22 2022-23 2023-24 2024-25 2025-26 2026-27
Original Cap Hit
$5,750,000$5.75M $5,750,000$5.75M $5,750,000$5.75M - - -
Base Salary
($5,500,000$5.50M) ($5,000,000$5.00M) ($4,500,000$4.50M) (-) (-) (-)
Total Salary ($5,500,000$5.50M) ($5,000,000$5.00M) ($4,500,000$4.50M) (-) (-) (-)
Signing Bonus - - - - - -
Annual Buyout Cost $1,666,667$1.67M $1,666,667$1.67M $1,666,667$1.67M $1,666,667$1.67M $1,666,667$1.67M $1,666,667$1.67M
Actual Cap Hit
$1,916,667$1.92M
$2,416,667$2.42M
$2,916,667$2.92M
$1,666,667$1.67M
$1,666,667$1.67M
$1,666,667$1.67M
Savings
100.0%
$3,833,333$3.83M
$3,333,333$3.33M
$2,833,333$2.83M
$-1,666,667$-1.67M
$-1,666,667$-1.67M
$-1,666,667$-1.67M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2024 Standard Contract
1yr
value$875,000$875K
cap hit$875,000$875K
Abbreviated $Amounts
2023-24
2024
Cap Hit $875,000$875K
UFA
34yrs
AAV $875,000$875K
Base $775,000$775K
Performance Bonuses -
Signing Bonuses $100,000$100K
Total Salary $875,000$875K
Minors Salary $875,000$875K
Clauses
-
UFA Year

Advertisement
Advertisement
Advertisement