NHL Buyout Calculator

Mathew Barzal

#13
age26
posC
shotr
h6'1"
w187lbs
Birthdate
May 26, 1997
Player Profile

If Mathew Barzal was bought out prior to the 2025-2026 season.

Total Cost

$54,900,000$54.90M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 28 years old at the buyout, giving him a 67% buyout multiplier.
$36,600,000$36.60M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$3,050,000$3.05M
 $36,600,000$36.60M / 12yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
25/26
30/31
36/37
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 6
Contract End 2030-31
Buyout Length 12
Buyout End 2036-37

Buyout Summary

Abbreviated $Amounts
2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36 2036-37
Original Cap Hit
 $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M - - - - - -
Base Salary
 ($9,150,000$9.15M) ($9,150,000$9.15M) ($9,150,000$9.15M) ($9,150,000$9.15M) ($9,150,000$9.15M) ($9,150,000$9.15M) (-) (-) (-) (-) (-) (-)
Total Salary ($9,150,000$9.15M) ($9,150,000$9.15M) ($9,150,000$9.15M) ($9,150,000$9.15M) ($9,150,000$9.15M) ($9,150,000$9.15M) (-) (-) (-) (-) (-) (-)
Signing Bonus - - - - - - - - - - - -
Annual Buyout Cost $3,050,000$3.05M $3,050,000$3.05M $3,050,000$3.05M $3,050,000$3.05M $3,050,000$3.05M $3,050,000$3.05M $3,050,000$3.05M $3,050,000$3.05M $3,050,000$3.05M $3,050,000$3.05M $3,050,000$3.05M $3,050,000$3.05M
Actual Cap Hit
$3,050,000$3.05M
$3,050,000$3.05M
$3,050,000$3.05M
$3,050,000$3.05M
$3,050,000$3.05M
$3,050,000$3.05M
$3,050,000$3.05M
$3,050,000$3.05M
$3,050,000$3.05M
$3,050,000$3.05M
$3,050,000$3.05M
$3,050,000$3.05M
Savings
100.0%
$6,100,000$6.10M
$6,100,000$6.10M
$6,100,000$6.10M
$6,100,000$6.10M
$6,100,000$6.10M
$6,100,000$6.10M
$-3,050,000$-3.05M
$-3,050,000$-3.05M
$-3,050,000$-3.05M
$-3,050,000$-3.05M
$-3,050,000$-3.05M
$-3,050,000$-3.05M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2031 Standard Contract
8yrs
value$73,200,000$73.20M
cap hit$9,150,000$9.15M
Abbreviated $Amounts
2023-24
 Buy Out
2024-25
 Buy Out
2025-26
 Buy Out
2026-27
 Buy Out
2027-28
 Buy Out
2028-29
 Buy Out
2029-30
 Buy Out
2030-31
2031
Cap Hit $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M
UFA
34yrs
AAV $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M
Base $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M
Performance Bonuses - - - - - - - -
Signing Bonuses - - - - - - - -
Total Salary $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M
Minors Salary $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M $9,150,000$9.15M
Clauses
-
M-NTC
M-NTC
M-NTC
M-NTC
M-NTC
M-NTC
M-NTC
UFA Year
PuckPedia
Apr 24
PuckPedia
The #SeaKraken signed '23 3rd Round Pick LD Caden Price to 3 year ELC Yr 1: 775K Salary, 92.5K Signing Bonus, 57.5K GP Bonus, 77.5K Minors Yr 2 & 3: 775/90/35/80 Cap Hit 866K, AAV 908K Rep'd by Jason Davidson @tcnewsfeed t.co/UbnPkSd3FT
PuckPedia
Apr 24
PuckPedia
A record 22 teams (69% of teams) used LTIR this season, and 15 finished over the $83.5M salary cap. 11 teams (& maybe 12) will lose cap space next year as their performance bonuses earned this year create a carryover overage next season Read about it: t.co/pgv5639r5C
Advertisement
Advertisement
Advertisement