Matt Martin buyout calculator, cap hit impact

Matt Martin Buyout Cap Implications

Birthdate May 8, 1989

If Matt Martin was bought out prior to the 2022-2023 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 33 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 $2,000,000
Remaining base salary
($3,000,000 * 67% buyout multiplier)
.

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

Annual buyout cost of $500,000
(Total buyout cost/4 years)

Matt Martin projected buyout 2022-2023 season
2022-2023 2023-2024 2024-2025 2025-2026
Remaining Base Salary
$3,000,000
$1,500,000 $1,500,000 $0 $0
Original Cap Hit $1,500,000 $1,500,000 $0 $0
Contract Signing Bonus $0 $0 $0 $0
Contract Total Salary ($1,500,000) ($1,500,000) ($0) ($0)
Annual Buyout Cost $500,000 $500,000 $500,000 $500,000
ACTUAL CAP HIT New York Islanders logo $500,000 $500,000 $500,000 $500,000
Savings $1,000,000 $1,000,000 $-500,000 $-500,000

Active Contract

Signing Team New York Islanders logo
Signing Date January 11, 2021
Signing Status UFA
Agent Patrick Morris
Standard Contract | 4 Years $6,000,000 1.84% of cap space
2020-2021 2021-2022 2022-2023 2023-2024
Cap Hit $1,500,000 $1,500,000 $1,500,000 $1,500,000
UFA
AAV $1,500,000 $1,500,000 $1,500,000 $1,500,000
Performance Bonuses $0 $0 $0 $0
Base Salary $700,000 $1,500,000 $1,500,000 $1,500,000
Signing Bonuses $800,000 $0 $0 $0
Total Salary $1,500,000 $1,500,000 $1,500,000 $1,500,000
Minors Salary $1,500,000 $1,500,000 $1,500,000 $1,500,000
Clauses
UFA Year
Buy It Out Buy It Out Buy It Out