NHL Buyout Calculator

Mattias Samuelsson

#23
age24
posD
shotl
h6'4"
w231lbs
Birthdate
Mar 14, 2000
Player Profile

If Mattias Samuelsson was bought out prior to the 2024-2025 season.

Total Cost

$25,714,284$25.71M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 24 years old at the buyout, giving him a 33% buyout multiplier.
$8,571,428$8.57M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$714,286$714K
 $8,571,428$8.57M / 12yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
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
 $4,285,714$4.29M $4,285,714$4.29M $4,285,714$4.29M $4,285,714$4.29M $4,285,715$4.29M $4,285,715$4.29M - - - - - -
Base Salary
 ($4,285,714$4.29M) ($4,285,714$4.29M) ($4,285,714$4.29M) ($4,285,714$4.29M) ($4,285,714$4.29M) ($4,285,714$4.29M) (-) (-) (-) (-) (-) (-)
Total Salary ($4,285,714$4.29M) ($4,285,714$4.29M) ($4,285,714$4.29M) ($4,285,714$4.29M) ($4,285,714$4.29M) ($4,285,714$4.29M) (-) (-) (-) (-) (-) (-)
Signing Bonus - - - - - - - - - - - -
Annual Buyout Cost $714,286$714K $714,286$714K $714,286$714K $714,286$714K $714,286$714K $714,286$714K $714,286$714K $714,286$714K $714,286$714K $714,286$714K $714,286$714K $714,286$714K
Actual Cap Hit
$714,286$714K
$714,286$714K
$714,286$714K
$714,286$714K
$714,287$714K
$714,287$714K
$714,286$714K
$714,286$714K
$714,286$714K
$714,286$714K
$714,286$714K
$714,286$714K
Savings
100.0%
$3,571,428$3.57M
$3,571,428$3.57M
$3,571,428$3.57M
$3,571,428$3.57M
$3,571,428$3.57M
$3,571,428$3.57M
$-714,286$-714K
$-714,286$-714K
$-714,286$-714K
$-714,286$-714K
$-714,286$-714K
$-714,286$-714K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2030 Standard Contract
7yrs
value$30,000,000$30.00M
cap hit$4,285,714$4.29M
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 $4,285,714$4.29M $4,285,714$4.29M $4,285,714$4.29M $4,285,714$4.29M $4,285,714$4.29M $4,285,715$4.29M $4,285,715$4.29M
UFA
30yrs
AAV $4,285,714$4.29M $4,285,714$4.29M $4,285,714$4.29M $4,285,714$4.29M $4,285,714$4.29M $4,285,715$4.29M $4,285,715$4.29M
Base $2,285,716$2.29M $4,285,714$4.29M $4,285,714$4.29M $4,285,714$4.29M $4,285,714$4.29M $4,285,714$4.29M $4,285,714$4.29M
Performance Bonuses - - - - - - -
Signing Bonuses $2,000,000$2.00M - - - - - -
Total Salary $4,285,716$4.29M $4,285,714$4.29M $4,285,714$4.29M $4,285,714$4.29M $4,285,714$4.29M $4,285,714$4.29M $4,285,714$4.29M
Minors Salary $4,285,716$4.29M $4,285,714$4.29M $4,285,714$4.29M $4,285,714$4.29M $4,285,714$4.29M $4,285,714$4.29M $4,285,714$4.29M
Clauses
-
-
-
-
-
-
-
UFA Year
PuckPedia
Apr 18
PuckPedia
RT @wyshynski: "On Tuesday, applications were filed with the US Patent and Trademark Office for trademarks on the following names: Utah Bl…
PuckPedia
Apr 18
PuckPedia
RT @DarrenDreger: Sources say Ryan Smith and SEG execs have met with Coyotes players and staff in Arizona. Meeting went very well followin…
Advertisement
Advertisement
Advertisement