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 2025-2026 season.

Total Cost

$10,600,000$10.60M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 24 years old at the buyout, giving him a 33% buyout multiplier.
$3,533,333$3.53M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$353,333$353K
$3,533,333$3.53M / 10yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
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 2029-30
Buyout Length 10
Buyout End 2034-35

Buyout Summary

Abbreviated $Amounts
Alex Vlasic
2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35
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 - - - - -
Base Salary
($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 ($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 $4,000,000$4.00M - $3,000,000$3.00M $2,000,000$2.00M $2,000,000$2.00M - - - - -
Annual Buyout Cost $353,333$353K $353,333$353K $353,333$353K $353,333$353K $353,333$353K $353,333$353K $353,333$353K $353,333$353K $353,333$353K $353,333$353K
Actual Cap Hit
$3,153,333$3.15M
$653,333$653K
$3,653,333$3.65M
$3,353,333$3.35M
$3,353,333$3.35M
$353,333$353K
$353,333$353K
$353,333$353K
$353,333$353K
$353,333$353K
Savings
100.0%
$1,446,667$1.45M
$3,946,667$3.95M
$946,667$947K
$1,246,667$1.25M
$1,246,667$1.25M
$-353,333$-353K
$-353,333$-353K
$-353,333$-353K
$-353,333$-353K
$-353,333$-353K
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