Matt Kiersted buyout calculator, cap hit impact

Matt Kiersted Buyout Cap Implications

Birthdate April 14, 1998

If Matt Kiersted was bought out prior to the 2021-2022 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 23 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 $277,500
Remaining base salary
($832,500 * 33% buyout multiplier)
.

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

Annual buyout cost of $138,750
(Total buyout cost/2 years)

Matt Kiersted projected buyout 2021-2022 season
2021-2022 2022-2023
Remaining Base Salary
$832,500
$832,500 $0
Original Cap Hit $858,750 $0
Contract Signing Bonus $92,500 $0
Contract Total Salary ($925,000) ($0)
Annual Buyout Cost $138,750 $138,750
ACTUAL CAP HIT Florida Panthers logo $165,000 $138,750
Savings $693,750 $-138,750

Active Contract

Signing Team
Signing Date April 1, 2021
Agent Neil Sheehy
Entry Level Contract | 2 Years $1,717,500 1.05% of cap space
2020-2021 2021-2022
Cap Hit $858,750 $858,750
RFA
AAV $1,350,000 $1,350,000
Performance Bonuses $132,500 $850,000
Base Salary $700,000 $832,500
Signing Bonuses $92,500 $92,500
Total Salary $792,500 $925,000
Minors Salary $80,000 $80,000
Clauses
UFA Year
Buy It Out Buy It Out