Matias Maccelli buyout calculator, cap hit impact

Matias Maccelli Buyout Cap Implications

Birthdate October 14, 2000

If Matias Maccelli 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 22 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 $3,425,000
Remaining base salary
($10,275,000 * 33% buyout multiplier)
.

3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)

Annual buyout cost of $570,833
(Total buyout cost/6 years)

Matias Maccelli projected buyout 2022-2023 season
2023-2024 2024-2025 2025-2026 2026-2027 2027-2028 2028-2029
Remaining Base Salary
$10,275,000
$3,000,000 $3,025,000 $4,250,000 $0 $0 $0
Original Cap Hit $3,425,000 $3,425,000 $3,425,000 $0 $0 $0
Contract Signing Bonus $0 $0 $0 $0 $0 $0
Contract Total Salary ($3,000,000) ($3,025,000) ($4,250,000) ($0) ($0) ($0)
Annual Buyout Cost $570,833 $570,833 $570,833 $570,833 $570,833 $570,833
ACTUAL CAP HIT Arizona Coyotes logo $995,833 $970,833 $-254,167 $570,833 $570,833 $570,833
Savings $2,429,167 $2,454,167 $3,679,167 $-570,833 $-570,833 $-570,833

Active Contract

Signing Team Arizona Coyotes logo
Signing Date July 16, 2023
Signing Status RFA
Agent Ian Pulver
Qualifying Offer on Expiry $4,110,000
Standard Contract | 3 Years $10,275,000 4.10% of cap space
2023-2024 2024-2025 2025-2026
Cap Hit $3,425,000 $3,425,000 $3,425,000
RFA
AAV $3,425,000 $3,425,000 $3,425,000
Performance Bonuses $0 $0 $0
Base Salary $3,000,000 $3,025,000 $4,250,000
Signing Bonuses $0 $0 $0
Total Salary $3,000,000 $3,025,000 $4,250,000
Minors Salary $3,000,000 $3,025,000 $4,250,000
Clauses
UFA Year
Buy It Out Buy It Out Buy It Out