NHL Buyout Calculator

Mike Matheson

#8
age30
posD
shotl
h6'2"
w187lbs
Birthdate
Feb 27, 1994
Player Profile

If Mike Matheson was bought out prior to the 2024-2025 season.

Total Cost

$8,500,000$8.50M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 30 years old at the buyout, giving him a 67% buyout multiplier.
$5,666,667$5.67M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,416,667$1.42M
$5,666,667$5.67M / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
24/25
25/26
27/28
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2025-26
Buyout Length 4
Buyout End 2027-28

Buyout Summary

Abbreviated $Amounts
Mike Matheson
2024-25 2025-26 2026-27 2027-28
Original Cap Hit
$4,875,000$4.88M $4,875,000$4.88M - -
Base Salary
($4,000,000$4.00M) ($4,500,000$4.50M) (-) (-)
Total Salary ($6,500,000$6.50M) ($6,500,000$6.50M) (-) (-)
Signing Bonus $2,500,000$2.50M $2,000,000$2.00M - -
Annual Buyout Cost $1,416,667$1.42M $1,416,667$1.42M $1,416,667$1.42M $1,416,667$1.42M
Actual Cap Hit
$2,291,667$2.29M
$1,791,667$1.79M
$1,416,667$1.42M
$1,416,667$1.42M
Savings
100.0%
$2,583,333$2.58M
$3,083,333$3.08M
$-1,416,667$-1.42M
$-1,416,667$-1.42M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2018-2026 Standard Contract
8yrs
value$39,000,000$39.00M
cap hit$4,875,000$4.88M
Abbreviated $Amounts
2018-19
2019-20
2020-21
2021-22
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
2026
Cap Hit $4,875,000$4.88M $4,875,000$4.88M $4,875,000$4.88M $4,875,000$4.88M $4,875,000$4.88M $4,875,000$4.88M $4,875,000$4.88M $4,875,000$4.88M UFAage 32
AAV $4,875,000$4.88M $4,875,000$4.88M $4,875,000$4.88M $4,875,000$4.88M $4,875,000$4.88M $4,875,000$4.88M $4,875,000$4.88M $4,875,000$4.88M
Base $3,000,000$3.00M $3,500,000$3.50M $3,500,000$3.50M $5,000,000$5.00M $4,000,000$4.00M $4,000,000$4.00M $4,000,000$4.00M $4,500,000$4.50M
Performance Bonuses - - - - - - - -
Signing Bonuses $500,000$500K - - - - $2,500,000$2.50M $2,500,000$2.50M $2,000,000$2.00M
Total Salary $3,500,000$3.50M $3,500,000$3.50M $3,500,000$3.50M $5,000,000$5.00M $4,000,000$4.00M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M
Minors Salary $3,500,000$3.50M $3,500,000$3.50M $3,500,000$3.50M $5,000,000$5.00M $4,000,000$4.00M $6,500,000$6.50M $6,500,000$6.50M $6,500,000$6.50M
Clauses
-
-
-
M-NTC
M-NTC
M-NTC
M-NTC
M-NTC
UFA Year

Advertisement
Advertisement
Advertisement