NHL Buyout Calculator

Matt Boldy

#12
age23
posLW
shotl
h6'2"
w201lbs
Birthdate
Apr 5, 2001
Player Profile

If Matt Boldy was bought out prior to the 2025-2026 season.

Total Cost

$31,300,000$31.30M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 24 years old at the buyout, giving him a 33% buyout multiplier.
$10,433,333$10.43M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,043,333$1.04M
$10,433,333$10.43M / 10yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
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
Matt Boldy
2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35
Original Cap Hit
$7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M - - - - -
Base Salary
($7,700,000$7.70M) ($6,000,000$6.00M) ($5,960,000$5.96M) ($5,820,000$5.82M) ($5,820,000$5.82M) (-) (-) (-) (-) (-)
Total Salary ($7,700,000$7.70M) ($6,000,000$6.00M) ($5,960,000$5.96M) ($5,820,000$5.82M) ($5,820,000$5.82M) (-) (-) (-) (-) (-)
Signing Bonus - - - - - - - - - -
Annual Buyout Cost $1,043,333$1.04M $1,043,333$1.04M $1,043,333$1.04M $1,043,333$1.04M $1,043,333$1.04M $1,043,333$1.04M $1,043,333$1.04M $1,043,333$1.04M $1,043,333$1.04M $1,043,333$1.04M
Wild logo.
Actual Cap Hit
$343,333$343K
$2,043,333$2.04M
$2,083,333$2.08M
$2,223,333$2.22M
$2,223,333$2.22M
$1,043,333$1.04M
$1,043,333$1.04M
$1,043,333$1.04M
$1,043,333$1.04M
$1,043,333$1.04M
Wild logo.
Savings
100.0%
$6,656,667$6.66M
$4,956,667$4.96M
$4,916,667$4.92M
$4,776,667$4.78M
$4,776,667$4.78M
$-1,043,333$-1.04M
$-1,043,333$-1.04M
$-1,043,333$-1.04M
$-1,043,333$-1.04M
$-1,043,333$-1.04M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2030 Standard Contract
7yrs
value$49,000,000$49.00M
cap hit$7,000,000$7.00M
Share Player CardEmbed
Abbreviated $Amounts
2023-24
2024-25
2025-26
2026-27
2027-28
2028-29
2029-30
2030
Cap Hit $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M UFAage 29
AAV $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M
Base $8,000,000$8.00M $9,700,000$9.70M $7,700,000$7.70M $6,000,000$6.00M $5,960,000$5.96M $5,820,000$5.82M $5,820,000$5.82M
Performance Bonuses - - - - - - -
Signing Bonuses - - - - - - -
Total Salary $8,000,000$8.00M $9,700,000$9.70M $7,700,000$7.70M $6,000,000$6.00M $5,960,000$5.96M $5,820,000$5.82M $5,820,000$5.82M
Minors Salary
$8,000,000$8.00M
$9,700,000$9.70M
$7,700,000$7.70M
$6,000,000$6.00M
$5,960,000$5.96M
$5,820,000$5.82M
$5,820,000$5.82M
Clauses
M-NTC
M-NTC
UFA Year
Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out
Notes
Yrs 6 & 7: 10-team no-trade list
Advertisement
Advertisement
Advertisement