NHL Buyout Calculator

Seth Jones

#3
age30
posD
shotr
h6'4"
w214lbs
Birthdate
Oct 3, 1994
Player Profile

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

Buyout Summary

Abbreviated $Amounts
Seth Jones
 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35
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
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
-
-
-
-
-
Panthers logo.
Actual Cap Hit
$3,733,333$3.73M
$5,575,439$5.58M
$5,943,860$5.94M
$5,943,860$5.94M
$5,943,860$5.94M
$785,965$786K
$785,965$786K
$785,965$786K
$785,965$786K
$785,965$786K
Panthers logo.
Savings
73.7%
$3,266,667$3.27M
$1,424,561$1.42M
$1,056,140$1.06M
$1,056,140$1.06M
$1,056,140$1.06M
$-785,965$-786K
$-785,965$-786K
$-785,965$-786K
$-785,965$-786K
$-785,965$-786K
Blackhawks logo.
Actual Cap Hit
$1,333,333$1.33M
$1,991,228$1.99M
$2,122,807$2.12M
$2,122,807$2.12M
$2,122,807$2.12M
$280,702$281K
$280,702$281K
$280,702$281K
$280,702$281K
$280,702$281K
Blackhawks logo.
Savings 26.3%
$1,166,667$1.17M
$508,772$509K
$377,193$377K
$377,193$377K
$377,193$377K
$-280,702$-281K
$-280,702$-281K
$-280,702$-281K
$-280,702$-281K
$-280,702$-281K

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

Retained Salary

This contract has retained salary from a previous trade. The buyout costs, and savings are split between the teams as shown below.
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
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
Share Player CardEmbed
Abbreviated $Amounts
2022-23
2023-24
2024-25
2025-26
2026-27
2027-28
2028-29
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 UFAage 35
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
Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out
Notes
* Retained Salary Mar 1, 2025

26.32% of contract was retained by the Chicago Blackhawks in a trade to the Florida Panthers

Trade Details

The Latest From PuckPedia

Advertisement
Remove Ads
Advertisement
Advertisement