MacKenzie Blackwood buyout calculator, cap hit impact

MacKenzie Blackwood Buyout Cap Implications

Birthdate December 9, 1996

If MacKenzie Blackwood was bought out prior to the 2022-2023 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 25 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 $1,375,000
Remaining base salary
($4,125,000 * 33% buyout multiplier)
.

1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)

Annual buyout cost of $687,500
(Total buyout cost/2 years)

MacKenzie Blackwood projected buyout 2022-2023 season
2022-2023 2023-2024
Remaining Base Salary
$4,125,000
$4,125,000 $0
Original Cap Hit $2,800,000 $0
Contract Signing Bonus $0 $0
Contract Total Salary ($4,125,000) ($0)
Annual Buyout Cost $687,500 $687,500
ACTUAL CAP HIT New Jersey Devils logo $-637,500 $687,500
Savings $3,437,500 $-687,500

Active Contract

Signing Team
Signing Date December 23, 2020
Signing Status RFA
Agent Todd Reynolds
Standard Contract | 3 Years $8,400,000 3.44% of cap space
2020-2021 2021-2022 2022-2023
Cap Hit $2,800,000 $2,800,000 $2,800,000
RFA
AAV $2,800,000 $2,800,000 $2,800,000
Performance Bonuses $0 $0 $0
Base Salary $1,475,000 $2,800,000 $4,125,000
Signing Bonuses $0 $0 $0
Total Salary $1,475,000 $2,800,000 $4,125,000
Minors Salary $1,475,000 $2,800,000 $4,125,000
Clauses
UFA Year
Buy It Out Buy It Out