NHL Buyout Calculator

Jakub Dvorak

#51
age20
posD
shotl
h6'5"
w203lbs
Birthdate
May 25, 2005
Player Profile

If Jakub Dvorak was bought out prior to the 2025-2026 season.

Buyout Summary

Abbreviated $Amounts
Jakub Dvorak
2025-26 2026-27 2027-28 2028-29 2029-30 2030-31
Base Salary
($810,000$810K) ($810,000$810K) ($810,000$810K)
-
-
-
Total Salary ($900,000$900K) ($810,000$810K) ($810,000$810K)
-
-
-
Signing Bonus $90,000$90K
-
-
-
-
-
Annual Buyout Cost $135,000$135K $135,000$135K $135,000$135K $135,000$135K $135,000$135K $135,000$135K
Original Cap Hit
$840,000$840K $840,000$840K $840,000$840K
-
-
-
Kings logo.
Actual Cap Hit
$165,000$165K
$165,000$165K
$165,000$165K
$135,000$135K
$135,000$135K
$135,000$135K
Kings logo.
Savings
100.0%
$675,000$675K
$675,000$675K
$675,000$675K
$-135,000$-135K
$-135,000$-135K
$-135,000$-135K

Total Cost

$2,430,000$2.43M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 20 years old at the buyout, giving him a 33% buyout multiplier.
$810,000$810K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$135,000$135K
$810,000$810K / 6yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
6yrs
-$
-$
-$
-$
-$
-$
$
$
$
25/26
27/28
30/31
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 3
Contract End 2027-28
Buyout Length 6
Buyout End 2030-31
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

3yrs
value$2,520,000$2.52M
cap hit$840,000$840K
Share Player CardEmbed
Abbreviated $Amounts
2023-24
2024-25
2025-26
2026-27
2027-28
2028
Cap Hit $900,000$900K $870,000$870K $840,000$840K $840,000$840K $840,000$840K RFAage 23
AAV $900,000$900K $870,000$870K $840,000$840K $840,000$840K $840,000$840K
Base
-
-
$810,000$810K $810,000$810K $810,000$810K
Performance Bonuses - - - - -
Signing Bonuses $90,000$90K $90,000$90K $90,000$90K - -
Total Salary $90,000$90K $90,000$90K $900,000$900K $810,000$810K $810,000$810K
Minors Salary
-
-
$82,500$83K
$82,500$83K
$82,500$83K
Clauses
UFA Year
Slide Year
Buy Out Buy Out Buy Out Buy Out
Advertisement
Advertisement