NHL Buyout Calculator

Alex Vlasic

age23
posD
shotl
h6'6"
w216lbs
Birthdate
Jun 5, 2001
Player Profile

If Alex Vlasic was bought out prior to the 2024-2025 season.

Total Cost

$12,100,000$12.10M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 23 years old at the buyout, giving him a 33% buyout multiplier.
$4,033,333$4.03M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$336,111$336K
$4,033,333$4.03M / 12yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
12yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
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
Alex Vlasic
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
$4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M - - - - - -
Base Salary
($1,500,000$1.50M) ($1,800,000$1.80M) ($4,300,000$4.30M) ($1,300,000$1.30M) ($1,600,000$1.60M) ($1,600,000$1.60M) (-) (-) (-) (-) (-) (-)
Total Salary ($6,000,000$6.00M) ($5,800,000$5.80M) ($4,300,000$4.30M) ($4,300,000$4.30M) ($3,600,000$3.60M) ($3,600,000$3.60M) (-) (-) (-) (-) (-) (-)
Signing Bonus $4,500,000$4.50M $4,000,000$4.00M - $3,000,000$3.00M $2,000,000$2.00M $2,000,000$2.00M - - - - - -
Annual Buyout Cost $336,111$336K $336,111$336K $336,111$336K $336,111$336K $336,111$336K $336,111$336K $336,111$336K $336,111$336K $336,111$336K $336,111$336K $336,111$336K $336,111$336K
Actual Cap Hit
$3,436,111$3.44M
$3,136,111$3.14M
$636,111$636K
$3,636,111$3.64M
$3,336,111$3.34M
$3,336,111$3.34M
$336,111$336K
$336,111$336K
$336,111$336K
$336,111$336K
$336,111$336K
$336,111$336K
Savings
100.0%
$1,163,889$1.16M
$1,463,889$1.46M
$3,963,889$3.96M
$963,889$964K
$1,263,889$1.26M
$1,263,889$1.26M
$-336,111$-336K
$-336,111$-336K
$-336,111$-336K
$-336,111$-336K
$-336,111$-336K
$-336,111$-336K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2030 Standard Contract
6yrs
value$27,600,000$27.60M
cap hit$4,600,000$4.60M
Abbreviated $Amounts
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 $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M UFAage 29
AAV $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M
Base $1,500,000$1.50M $1,800,000$1.80M $4,300,000$4.30M $1,300,000$1.30M $1,600,000$1.60M $1,600,000$1.60M
Performance Bonuses - - - - - -
Signing Bonuses $4,500,000$4.50M $4,000,000$4.00M - $3,000,000$3.00M $2,000,000$2.00M $2,000,000$2.00M
Total Salary $6,000,000$6.00M $5,800,000$5.80M $4,300,000$4.30M $4,300,000$4.30M $3,600,000$3.60M $3,600,000$3.60M
Minors Salary $6,000,000$6.00M $5,800,000$5.80M $4,300,000$4.30M $4,300,000$4.30M $3,600,000$3.60M $3,600,000$3.60M
Clauses
-
-
-
-
M-NTC
M-NTC
UFA Year

Advertisement
Advertisement
Advertisement