NHL Buyout Calculator

Matthew Boldy

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

If Matthew Boldy was bought out prior to the 2027-2028 season.

Total Cost

$17,600,000$17.60M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 26 years old at the buyout, giving him a 67% buyout multiplier.
$11,733,333$11.73M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,955,556$1.96M
$11,733,333$11.73M / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
27/28
29/30
32/33
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2029-30
Buyout Length 6
Buyout End 2032-33

Buyout Summary

Abbreviated $Amounts
2027-28 2028-29 2029-30 2030-31 2031-32 2032-33
Original Cap Hit
$7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M - - -
Base Salary
($5,960,000$5.96M) ($5,820,000$5.82M) ($5,820,000$5.82M) (-) (-) (-)
Total Salary ($5,960,000$5.96M) ($5,820,000$5.82M) ($5,820,000$5.82M) (-) (-) (-)
Signing Bonus - - - - - -
Annual Buyout Cost $1,955,556$1.96M $1,955,556$1.96M $1,955,556$1.96M $1,955,556$1.96M $1,955,556$1.96M $1,955,556$1.96M
Actual Cap Hit
$2,995,556$3.00M
$3,135,556$3.14M
$3,135,556$3.14M
$1,955,556$1.96M
$1,955,556$1.96M
$1,955,556$1.96M
Savings
100.0%
$4,004,444$4.00M
$3,864,444$3.86M
$3,864,444$3.86M
$-1,955,556$-1.96M
$-1,955,556$-1.96M
$-1,955,556$-1.96M
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
Abbreviated $Amounts
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 $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
UFA
29yrs
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

Advertisement
Advertisement
Advertisement