NHL Buyout Calculator

Matthew Boldy

#12
age23
posLW
shotl
h6'2"
w201lbs
Birthdate
Apr 5, 2001
Player Profile

If Matthew Boldy was bought out prior to the 2024-2025 season.

Total Cost

$41,000,000$41.00M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 23 years old at the buyout, giving him a 33% buyout multiplier.
$13,666,667$13.67M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,138,889$1.14M
 $13,666,667$13.67M / 12yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
24/25
29/30
35/36
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 6
Contract End 2029-30
Buyout Length 12
Buyout End 2035-36

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36
Original Cap Hit
 $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M - - - - - -
Base Salary
 ($9,700,000$9.70M) ($7,700,000$7.70M) ($6,000,000$6.00M) ($5,960,000$5.96M) ($5,820,000$5.82M) ($5,820,000$5.82M) (-) (-) (-) (-) (-) (-)
Total Salary ($9,700,000$9.70M) ($7,700,000$7.70M) ($6,000,000$6.00M) ($5,960,000$5.96M) ($5,820,000$5.82M) ($5,820,000$5.82M) (-) (-) (-) (-) (-) (-)
Signing Bonus - - - - - - - - - - - -
Annual Buyout Cost $1,138,889$1.14M $1,138,889$1.14M $1,138,889$1.14M $1,138,889$1.14M $1,138,889$1.14M $1,138,889$1.14M $1,138,889$1.14M $1,138,889$1.14M $1,138,889$1.14M $1,138,889$1.14M $1,138,889$1.14M $1,138,889$1.14M
Actual Cap Hit
$-1,561,111$-1.56M
$438,889$439K
$2,138,889$2.14M
$2,178,889$2.18M
$2,318,889$2.32M
$2,318,889$2.32M
$1,138,889$1.14M
$1,138,889$1.14M
$1,138,889$1.14M
$1,138,889$1.14M
$1,138,889$1.14M
$1,138,889$1.14M
Savings
100.0%
$8,561,111$8.56M
$6,561,111$6.56M
$4,861,111$4.86M
$4,821,111$4.82M
$4,681,111$4.68M
$4,681,111$4.68M
$-1,138,889$-1.14M
$-1,138,889$-1.14M
$-1,138,889$-1.14M
$-1,138,889$-1.14M
$-1,138,889$-1.14M
$-1,138,889$-1.14M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2030 Standard Contract
7yrs
value$49,000,000$49.00M
cap hit$7,000,000$7.00M
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
2030
Cap Hit $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M
UFA
29yrs
AAV $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M $7,000,000$7.00M
Base $8,000,000$8.00M $9,700,000$9.70M $7,700,000$7.70M $6,000,000$6.00M $5,960,000$5.96M $5,820,000$5.82M $5,820,000$5.82M
Performance Bonuses - - - - - - -
Signing Bonuses - - - - - - -
Total Salary $8,000,000$8.00M $9,700,000$9.70M $7,700,000$7.70M $6,000,000$6.00M $5,960,000$5.96M $5,820,000$5.82M $5,820,000$5.82M
Minors Salary $8,000,000$8.00M $9,700,000$9.70M $7,700,000$7.70M $6,000,000$6.00M $5,960,000$5.96M $5,820,000$5.82M $5,820,000$5.82M
Clauses
-
-
-
-
-
M-NTC
M-NTC
UFA Year
PuckPedia
Apr 25
PuckPedia
RT @CraigSMorgan: In the wake of the Coyotes' relocation to Salt Lake City, Arizona Kachinas president and co-founder @lyndsey_fry_18 has e…
PuckPedia
Apr 25
PuckPedia
RT @FriedgeHNIC: Admittedly, I'm not always comfortable discussing injuries at this time of year. The William Nylander situation is unique,…
Advertisement
Advertisement
Advertisement