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 
$2,766,667
$866,667
Savings
$1,733,333
$-866,667
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
|
$2,766,667 | $866,667 |
| Savings | $1,733,333 | $-866,667 |
Active Contract
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 | |||