Martin Jones buyout calculator, cap hit impact

Martin Jones Buyout Cap Implications

Birthdate January 10, 1990

If Martin Jones 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 31 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 $10,000,000
Remaining base salary
($15,000,000 * 67% buyout multiplier)
.

3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)

Annual buyout cost of $1,666,667
(Total buyout cost/6 years)

Martin Jones projected buyout 2021-2022 season
2021-2022 2022-2023 2023-2024 2024-2025 2025-2026 2026-2027
Remaining Base Salary
$15,000,000
$5,500,000 $5,000,000 $4,500,000 $0 $0 $0
Original Cap Hit $5,750,000 $5,750,000 $5,750,000 $0 $0 $0
Contract Signing Bonus $0 $0 $0 $0 $0 $0
Contract Total Salary ($5,500,000) ($5,000,000) ($4,500,000) ($0) ($0) ($0)
Annual Buyout Cost $1,666,667 $1,666,667 $1,666,667 $1,666,667 $1,666,667 $1,666,667
ACTUAL CAP HIT San Jose Sharks logo $1,916,667 $2,416,667 $2,916,667 $1,666,667 $1,666,667 $1,666,667
Savings $3,833,333 $3,333,333 $2,833,333 $-1,666,667 $-1,666,667 $-1,666,667

Active Contract

Signing Team
Signing Date July 1, 2017
Signing Status UFA
Agent Kevin Epp
Standard Contract | 6 Years $34,500,000 7.06% of cap space
2018-2019 2019-2020 2020-2021 2021-2022 2022-2023 2023-2024
Cap Hit $5,750,000 $5,750,000 $5,750,000 $5,750,000 $5,750,000 $5,750,000
UFA
AAV $5,750,000 $5,750,000 $5,750,000 $5,750,000 $5,750,000 $5,750,000
Performance Bonuses $0 $0 $0 $0 $0 $0
Base Salary $6,000,000 $6,000,000 $4,500,000 $5,500,000 $5,000,000 $4,500,000
Signing Bonuses $750,000 $750,000 $1,500,000 $0 $0 $0
Total Salary $6,750,000 $6,750,000 $6,000,000 $5,500,000 $5,000,000 $4,500,000
Minors Salary $6,750,000 $6,750,000 $6,000,000 $5,500,000 $5,000,000 $4,500,000
Clauses M-NTC M-NTC M-NTC M-NTC M-NTC M-NTC
UFA Year
Buy It Out Buy It Out Buy It Out Buy It Out
3 Team Trade List