Martin Pospisil buyout calculator, cap hit impact

Martin Pospisil Buyout Cap Implications

Birthdate April 2, 1998

If Martin Pospisil was bought out prior to the 2019-2020 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 $716,667
Remaining base salary
($2,150,000 * 33% buyout multiplier)
.

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

Annual buyout cost of $119,444
(Total buyout cost/6 years)

Martin Pospisil projected buyout 2019-2020 season
2019-2020 2020-2021 2021-2022 2022-2023 2023-2024 2024-2025
Remaining Base Salary
$2,150,000
$700,000 $700,000 $750,000 $0 $0 $0
Original Cap Hit $796,667 $796,667 $796,667 $0 $0 $0
Contract Signing Bonus $80,000 $80,000 $80,000 $0 $0 $0
Contract Total Salary ($780,000) ($780,000) ($830,000) ($0) ($0) ($0)
Annual Buyout Cost $119,444 $119,444 $119,444 $119,444 $119,444 $119,444
ACTUAL CAP HIT Calgary Flames logo $216,111 $216,111 $166,111 $119,444 $119,444 $119,444
Savings $580,556 $580,556 $630,556 $-119,444 $-119,444 $-119,444

Active Contract

Signing Team
Signing Date April 20, 2019
Agent Matt Keator
Entry Level Contract | 3 Years $2,390,001 0.98% of cap space
2019-2020 2020-2021 2021-2022
Cap Hit $796,667 $796,667 $796,667
RFA
AAV $810,000 $810,000 $810,000
Performance Bonuses $20,000 $20,000 $0
Base Salary $700,000 $700,000 $750,000
Signing Bonuses $80,000 $80,000 $80,000
Total Salary $780,000 $780,000 $830,000
Minors Salary $70,000 $70,000 $70,000
Clauses
UFA Year
Buy It Out Buy It Out Buy It Out