Denton Mateychuk buyout calculator, cap hit impact
Denton Mateychuk Buyout Cap Implications
Birthdate July 12, 2004
If Denton Mateychuk was bought out prior to the 2023-2024 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 18 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $855,000
Remaining base salary
($2,565,000 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $142,500
(Total buyout cost/6 years)
Denton Mateychuk projected buyout 2023-2024 season
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
Remaining Base Salary
$2,565,000
$855,000
$855,000
$855,000
$0
$0
$0
Original Cap Hit
$918,333
$918,333
$918,333
$0
$0
$0
Contract Signing Bonus
$95,000
$95,000
$0
$0
$0
$0
Contract Total Salary
($950,000)
($950,000)
($855,000)
($0)
($0)
($0)
Annual Buyout Cost
$142,500
$142,500
$142,500
$142,500
$142,500
$142,500
ACTUAL CAP HIT 
$205,833
$205,833
$205,833
$142,500
$142,500
$142,500
Savings
$712,500
$712,500
$712,500
$-142,500
$-142,500
$-142,500
Birthdate July 12, 2004
If Denton Mateychuk was bought out prior to the 2023-2024 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 18 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $855,000
Remaining base salary
($2,565,000 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $142,500
(Total buyout cost/6 years)
Denton Mateychuk projected buyout 2023-2024 season
| 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | |
|---|---|---|---|---|---|---|
| Remaining Base Salary $2,565,000 |
$855,000 | $855,000 | $855,000 | $0 | $0 | $0 |
| Original Cap Hit | $918,333 | $918,333 | $918,333 | $0 | $0 | $0 |
| Contract Signing Bonus | $95,000 | $95,000 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($950,000) | ($950,000) | ($855,000) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $142,500 | $142,500 | $142,500 | $142,500 | $142,500 | $142,500 |
| ACTUAL CAP HIT
|
$205,833 | $205,833 | $205,833 | $142,500 | $142,500 | $142,500 |
| Savings | $712,500 | $712,500 | $712,500 | $-142,500 | $-142,500 | $-142,500 |
Active Contract
Entry Level Contract | 3 Years $2,754,999 1.15% of cap space
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | ||
|---|---|---|---|---|---|
| Cap Hit | $950,000 | $918,333 | $918,333 | $918,333 | RFA |
| AAV | $1,700,000 | $1,668,333 | $1,668,333 | $1,668,333 | |
| Performance Bonuses | $0 | $500,000 | $750,000 | $1,000,000 | |
| Base Salary | $0 | $855,000 | $855,000 | $855,000 | |
| Signing Bonuses | $95,000 | $95,000 | $95,000 | $0 | |
| Total Salary | $95,000 | $950,000 | $950,000 | $855,000 | |
| Minors Salary | $0 | $82,500 | $82,500 | $82,500 | |
| Clauses | ENTRY-LEVEL SLIDE |
||||
| UFA Year | |||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | ||