Mattias Ekholm buyout calculator, cap hit impact

Northstar Bets Northstar Bets

Mattias Ekholm Buyout Cap Implications

Birthdate May 24, 1990

If Mattias Ekholm was bought out prior to the 2023-2024 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 33 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 $13,000,000
Remaining base salary
($19,500,000 * 67% buyout multiplier)
.

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

Annual buyout cost of $2,166,667
(Total buyout cost/6 years)

Mattias Ekholm projected buyout 2023-2024 season
2023-2024 2024-2025 2025-2026 2026-2027 2027-2028 2028-2029
Remaining Base Salary
$19,500,000
$6,500,000 $6,500,000 $6,500,000 $0 $0 $0
Original Cap Hit $6,250,000 $6,250,000 $6,250,000 $0 $0 $0
Contract Signing Bonus $0 $0 $0 $0 $0 $0
Contract Total Salary ($6,500,000) ($6,500,000) ($6,500,000) ($0) ($0) ($0)
Annual Buyout Cost $2,166,667 $2,166,667 $2,166,667 $2,166,667 $2,166,667 $2,166,667
ACTUAL CAP HIT Nashville Predators logo $1,916,667 $1,916,667 $1,916,667 $2,166,667 $2,166,667 $2,166,667
Savings $4,333,333 $4,333,333 $4,333,333 $-2,166,667 $-2,166,667 $-2,166,667

Active Contract

Signing Team Nashville Predators logo
Signing Date October 13, 2021
Signing Status UFA
Agent Kurt Overhardt
Standard Contract | 4 Years $25,000,000 7.58% of cap space
2022-2023 2023-2024 2024-2025 2025-2026
Cap Hit $6,250,000 $6,250,000 $6,250,000 $6,250,000
UFA
AAV $6,250,000 $6,250,000 $6,250,000 $6,250,000
Performance Bonuses $0 $0 $0 $0
Base Salary $5,500,000 $6,500,000 $6,500,000 $6,500,000
Signing Bonuses $0 $0 $0 $0
Total Salary $5,500,000 $6,500,000 $6,500,000 $6,500,000
Minors Salary $5,500,000 $6,500,000 $6,500,000 $6,500,000
Clauses
UFA Year
Buy It Out Buy It Out Buy It Out Buy It Out