Mason Marchment buyout calculator, cap hit impact

Mason Marchment Buyout Cap Implications

Birthdate March 6, 1995

If Mason Marchment was bought out prior to the 2025-2026 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 30 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier

The total buyout cost would be $1,733,333
Remaining base salary
($2,600,000 * 67% buyout multiplier)
.

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

Annual buyout cost of $866,667
(Total buyout cost/2 years)

Mason Marchment projected buyout 2025-2026 season
2025-2026 2026-2027
Remaining Base Salary
$2,600,000
$2,600,000 $0
Original Cap Hit $4,500,000 $0
Contract Signing Bonus $1,000,000 $0
Contract Total Salary ($3,600,000) ($0)
Annual Buyout Cost $866,667 $866,667
ACTUAL CAP HIT Dallas Stars logo $2,766,667 $866,667
Savings $1,733,333 $-866,667

Active Contract

Signing Team Dallas Stars logo
Signing Date July 13, 2022
Signing Status UFA
Agent Paul Capizzano
Standard Contract | 4 Years $18,000,000 5.39% of cap space
2022-2023 2023-2024 2024-2025 2025-2026
Cap Hit $4,500,000 $4,500,000 $4,500,000 $4,500,000
UFA
AAV $4,500,000 $4,500,000 $4,500,000 $4,500,000
Performance Bonuses $0 $0 $0 $0
Base Salary $5,000,000 $4,800,000 $2,600,000 $2,600,000
Signing Bonuses $1,000,000 $0 $1,000,000 $1,000,000
Total Salary $6,000,000 $4,800,000 $3,600,000 $3,600,000
Minors Salary $6,000,000 $4,800,000 $3,600,000 $3,600,000
Clauses M-NTC
NMC
NTC NTC NTC
UFA Year
Buy It Out Buy It Out Buy It Out