Contract Buyout Calculator - Mattias Samuelsson, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023-24 | 23 | $4,285,714 | $4,285,714 | - | $2,000,000 | $2,285,714 | $4,285,714 | $4,285,714 | ||
| 2024-25 | 24 | $4,285,714 | $4,285,714 | - | - | $4,285,714 | $4,285,714 | $4,285,714 | ||
| 2025-26 | 25 | $4,285,714 | $4,285,714 | - | - | $4,285,714 | $4,285,714 | $4,285,714 | ||
| 2026-27 | 26 | $4,285,714 | $4,285,714 | - | - | $4,285,714 | $4,285,714 | $4,285,714 | ||
| 2027-28 | 27 | $4,285,714 | $4,285,714 | - | - | $4,285,714 | $4,285,714 | $4,285,714 | ||
| 2028-29 | 28 | $4,285,714 | $4,285,714 | - | - | $4,285,714 | $4,285,714 | $4,285,714 | ||
| 2029-30 | 29 | $4,285,714 | $4,285,714 | - | - | $4,285,714 | $4,285,714 | $4,285,714 | ||
| Total | - | $2,000,000 | $27,999,998 | $29,999,998 | $29,999,998 |
Signed:
Team: Buffalo Sabres
GM: -
Exp. Status:
Cap %:
Buyout Impact on Buffalo Sabres (One-Third Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $4,285,714 | $714,286 | $3,571,428 | $4,285,714 | $714,286 | $3,571,428 |
| 2026-27 | $4,285,714 | $714,286 | $3,571,428 | $4,285,714 | $714,286 | $3,571,428 |
| 2027-28 | $4,285,714 | $714,286 | $3,571,428 | $4,285,714 | $714,286 | $3,571,428 |
| 2028-29 | $4,285,714 | $714,286 | $3,571,428 | $4,285,714 | $714,286 | $3,571,428 |
| 2029-30 | $4,285,714 | $714,286 | $3,571,428 | $4,285,714 | $714,286 | $3,571,428 |
| 2030-31 | $0 | $714,286 | $-714,286 | $0 | $714,286 | $-714,286 |
| 2031-32 | $0 | $714,286 | $-714,286 | $0 | $714,286 | $-714,286 |
| 2032-33 | $0 | $714,286 | $-714,286 | $0 | $714,286 | $-714,286 |
| 2033-34 | $0 | $714,286 | $-714,286 | $0 | $714,286 | $-714,286 |
| 2034-35 | $0 | $714,286 | $-714,286 | $0 | $714,286 | $-714,286 |