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 2025-2026 season.

Total Cost

$21,428,570
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 25 years old at the buyout, giving him a 33% buyout multiplier.
$7,142,857
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$714,286
$7.1M / 10yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
25/26
29/30
34/35
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 5
Contract End 2029-2030
Buyout Length 10
Buyout End 2034-2035

Buyout Summary

2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35
Original Cap Hit
$4.3M $4.3M $4.3M $4.3M $4.3M - - - - -
Base Salary
( $4.3M) ( $4.3M) ( $4.3M) ( $4.3M) ( $4.3M) (-) (-) (-) (-) (-)
Total Salary ( $4.3M) ( $4.3M) ( $4.3M) ( $4.3M) ( $4.3M) (-) (-) (-) (-) (-)
Signing Bonus - - - - - - - - - -
Annual Buyout Cost $714K $714K $714K $714K $714K $714K $714K $714K $714K $714K
ACTUAL CAP HIT
$714K
$714K
$714K
$714K
$714K
$714K
$714K
$714K
$714K
$714K
Savings
100.0%
$3.6M
$3.6M
$3.6M
$3.6M
$3.6M
$-714K
$-714K
$-714K
$-714K
$-714K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2030 Standard Contract
7yrs
value$30.0M
cap hit$4.3M
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 $4.3M $4.3M $4.3M $4.3M $4.3M $4.3M $4.3M
UFA
30yrs
AAV $4.3M $4.3M $4.3M $4.3M $4.3M $4.3M $4.3M
Base $2.3M $4.3M $4.3M $4.3M $4.3M $4.3M $4.3M
Performance Bonuses - - - - - - -
Signing Bonuses $2.0M - - - - - -
Total Salary $4.3M $4.3M $4.3M $4.3M $4.3M $4.3M $4.3M
Minors Salary $4.3M $4.3M $4.3M $4.3M $4.3M $4.3M $4.3M
Clauses
-
-
-
-
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement