NHL Buyout Calculator

Samuel Hlavaj

#35
age23
posG
shot
h6'4"
w218lbs
Birthdate
May 29, 2001
Player Profile

If Samuel Hlavaj was bought out prior to the 2025-2026 season.

Total Cost

$785,000$785K
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 24 years old at the buyout, giving him a 33% buyout multiplier.
$261,667$262K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$130,833$131K
$261,667$262K / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
25/26
26/27
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2025-26
Buyout Length 2
Buyout End 2026-27

Buyout Summary

Abbreviated $Amounts
Samuel Hlavaj
2025-26 2026-27
Original Cap Hit
$875,000$875K -
Base Salary
($785,000$785K) (-)
Total Salary ($880,000$880K) (-)
Signing Bonus $95,000$95K -
Annual Buyout Cost $130,833$131K $130,833$131K
Wild logo.
Actual Cap Hit
$220,833$221K
$130,833$131K
Wild logo.
Savings
100.0%
$654,167$654K
$-130,833$-131K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2024-2026 Entry Level Contract
2yrs
value$1,750,000$1.75M
cap hit$875,000$875K
Share Player CardEmbed
Abbreviated $Amounts
2024-25
2025-26
2026
Cap Hit $875,000$875K $875,000$875K RFAage 25
AAV $950,000$950K $950,000$950K
Base $775,000$775K $785,000$785K
Performance Bonuses $80,000$80K $70,000$70K
Signing Bonuses $95,000$95K $95,000$95K
Total Salary $870,000$870K $880,000$880K
Minors Salary
$82,500$83K
$82,500$83K
Clauses
UFA Year
Buy Out Buy Out
Advertisement
Advertisement