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 2027-2028 season.

Total Cost

$4,500,000$4.50M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 26 years old at the buyout, giving him a 67% buyout multiplier.
$3,000,000$3.00M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$500,000$500K
$3,000,000$3.00M / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
27/28
29/30
32/33
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2029-30
Buyout Length 6
Buyout End 2032-33

Buyout Summary

Abbreviated $Amounts
Alex Vlasic
2027-28 2028-29 2029-30 2030-31 2031-32 2032-33
Original Cap Hit
$4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M - - -
Base Salary
($1,300,000$1.30M) ($1,600,000$1.60M) ($1,600,000$1.60M) (-) (-) (-)
Total Salary ($4,300,000$4.30M) ($3,600,000$3.60M) ($3,600,000$3.60M) (-) (-) (-)
Signing Bonus $3,000,000$3.00M $2,000,000$2.00M $2,000,000$2.00M - - -
Annual Buyout Cost $500,000$500K $500,000$500K $500,000$500K $500,000$500K $500,000$500K $500,000$500K
Actual Cap Hit
$3,800,000$3.80M
$3,500,000$3.50M
$3,500,000$3.50M
$500,000$500K
$500,000$500K
$500,000$500K
Savings
100.0%
$800,000$800K
$1,100,000$1.10M
$1,100,000$1.10M
$-500,000$-500K
$-500,000$-500K
$-500,000$-500K
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