Contract Buyout Calculator - Matthew Tkachuk, 2028
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2022-23 | 24 | $9,500,000 | $9,500,000 | - | $8,000,000 | $1,000,000 | $9,000,000 | $9,000,000 | ||
| 2023-24 | 25 | NMC | $9,500,000 | $9,500,000 | - | $10,250,000 | $1,000,000 | $11,250,000 | $11,250,000 | |
| 2024-25 | 26 | NMC | $9,500,000 | $9,500,000 | - | $10,250,000 | $1,000,000 | $11,250,000 | $11,250,000 | |
| 2025-26 | 27 | NMC | $9,500,000 | $9,500,000 | - | $10,250,000 | $1,000,000 | $11,250,000 | $11,250,000 | |
| 2026-27 | 28 | NMC | $9,500,000 | $9,500,000 | - | $9,000,000 | $1,000,000 | $10,000,000 | $10,000,000 | |
| 2027-28 | 29 | NMC | $9,500,000 | $9,500,000 | - | $7,750,000 | $1,000,000 | $8,750,000 | $8,750,000 | |
| 2028-29 | 30 | M-NTC | $9,500,000 | $9,500,000 | - | $6,500,000 | $1,000,000 | $7,500,000 | $7,500,000 | |
| 2029-30 | 31 | M-NTC | $9,500,000 | $9,500,000 | - | $6,000,000 | $1,000,000 | $7,000,000 | $7,000,000 | |
| Total | - | $68,000,000 | $8,000,000 | $76,000,000 | $76,000,000 |
Signed:
Team: Calgary Flames
GM: -
Exp. Status:
Cap %:
Clause: Starting August 1, 2028 player can submit a list of 16 teams he cannot be traded to.
Note: This contract was part of a sign and trade. Player was traded to Florida Panthers immediately after signing.
Buyout Impact on Florida Panthers (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2028-29 | $7,500,000 | $6,833,333 | $666,667 | $9,500,000 | $8,833,333 | $666,667 |
| 2029-30 | $7,000,000 | $6,333,333 | $666,667 | $9,500,000 | $8,833,333 | $666,667 |
| 2030-31 | $0 | $333,333 | $-333,333 | $0 | $333,333 | $-333,333 |
| 2031-32 | $0 | $333,333 | $-333,333 | $0 | $333,333 | $-333,333 |