NHL Buyout Calculator

Seth Jones

#4
age29
posD
shotr
h6'4"
w209lbs
Birthdate
Oct 3, 1994
Player Profile

If Seth Jones was bought out prior to the 2025-2026 season.

Total Cost

$16,000,000$16.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 30 years old at the buyout, giving him a 67% buyout multiplier.
$10,666,667$10.67M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,066,667$1.07M
$10,666,667$10.67M / 10yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
25/26
29/30
34/35
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 5
Contract End 2029-30
Buyout Length 10
Buyout End 2034-35

Buyout Summary

Abbreviated $Amounts
2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35
Original Cap Hit
$9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M - - - - -
Base Salary
($5,500,000$5.50M) ($3,000,000$3.00M) ($2,500,000$2.50M) ($2,500,000$2.50M) ($2,500,000$2.50M) (-) (-) (-) (-) (-)
Total Salary ($10,500,000$10.50M) ($8,000,000$8.00M) ($7,500,000$7.50M) ($7,500,000$7.50M) ($7,500,000$7.50M) (-) (-) (-) (-) (-)
Signing Bonus $5,000,000$5.00M $5,000,000$5.00M $5,000,000$5.00M $5,000,000$5.00M $5,000,000$5.00M - - - - -
Annual Buyout Cost $1,066,667$1.07M $1,066,667$1.07M $1,066,667$1.07M $1,066,667$1.07M $1,066,667$1.07M $1,066,667$1.07M $1,066,667$1.07M $1,066,667$1.07M $1,066,667$1.07M $1,066,667$1.07M
Actual Cap Hit
$5,066,667$5.07M
$7,566,667$7.57M
$8,066,667$8.07M
$8,066,667$8.07M
$8,066,667$8.07M
$1,066,667$1.07M
$1,066,667$1.07M
$1,066,667$1.07M
$1,066,667$1.07M
$1,066,667$1.07M
Savings
100.0%
$4,433,333$4.43M
$1,933,333$1.93M
$1,433,333$1.43M
$1,433,333$1.43M
$1,433,333$1.43M
$-1,066,667$-1.07M
$-1,066,667$-1.07M
$-1,066,667$-1.07M
$-1,066,667$-1.07M
$-1,066,667$-1.07M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2030 Standard Contract
8yrs
value$76,000,000$76.00M
cap hit$9,500,000$9.50M
Abbreviated $Amounts
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
Buy Out
2026-27
Buy Out
2027-28
Buy Out
2028-29
Buy Out
2029-30
2030
Cap Hit $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M
UFA
35yrs
AAV $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M
Base $750,000$750K $7,500,000$7.50M $7,500,000$7.50M $5,500,000$5.50M $3,000,000$3.00M $2,500,000$2.50M $2,500,000$2.50M $2,500,000$2.50M
Performance Bonuses - - - - - - - -
Signing Bonuses $9,250,000$9.25M $5,000,000$5.00M $5,000,000$5.00M $5,000,000$5.00M $5,000,000$5.00M $5,000,000$5.00M $5,000,000$5.00M $5,000,000$5.00M
Total Salary $10,000,000$10.00M $12,500,000$12.50M $12,500,000$12.50M $10,500,000$10.50M $8,000,000$8.00M $7,500,000$7.50M $7,500,000$7.50M $7,500,000$7.50M
Minors Salary $10,000,000$10.00M $12,500,000$12.50M $12,500,000$12.50M $10,500,000$10.50M $8,000,000$8.00M $7,500,000$7.50M $7,500,000$7.50M $7,500,000$7.50M
Clauses
NMC
NMC
NMC
NMC
NMC
NMC
NMC
NMC
UFA Year

Advertisement
Advertisement
Advertisement