NHL Buyout Calculator

Alexander Holtz

age22
posRW
shotr
h6'0"
w194lbs
Birthdate
Jan 23, 2002
Player Profile

If Alexander Holtz was bought out prior to the 2023-2024 season.

Total Cost

$1,665,000$1.67M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 21 years old at the buyout, giving him a 33% buyout multiplier.
$555,000$555K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$138,750$139K
$555,000$555K / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
23/24
24/25
26/27
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2024-25
Buyout Length 4
Buyout End 2026-27

Buyout Summary

Abbreviated $Amounts
Alexander Holtz
2023-24 2024-25 2025-26 2026-27
Original Cap Hit
$894,167$894K $894,167$894K - -
Base Salary
($832,500$833K) ($832,500$833K) (-) (-)
Total Salary ($925,000$925K) ($832,500$833K) (-) (-)
Signing Bonus $92,500$93K - - -
Annual Buyout Cost $138,750$139K $138,750$139K $138,750$139K $138,750$139K
Actual Cap Hit
$200,417$200K
$200,417$200K
$138,750$139K
$138,750$139K
Savings
100.0%
$693,750$694K
$693,750$694K
$-138,750$-139K
$-138,750$-139K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2021-2025 Entry Level Contract
3yrs
value$2,775,000$2.78M
cap hit$925,000$925K
Abbreviated $Amounts
2021-22
2022-23
2023-24
Buy Out
2024-25
2025
Cap Hit $925,000$925K $894,167$894K $894,167$894K $894,167$894K RFAage 23
AAV $1,775,000$1.78M $1,744,167$1.74M $1,744,167$1.74M $1,744,167$1.74M
Base - $832,500$833K $832,500$833K $832,500$833K
Performance Bonuses - $850,000$850K $850,000$850K $850,000$850K
Signing Bonuses $92,500$93K $92,500$93K $92,500$93K -
Total Salary $92,500$93K $925,000$925K $925,000$925K $832,500$833K
Minors Salary - $80,000$80K $80,000$80K $80,000$80K
Clauses
-
-
-
-
UFA Year
Slide Year

Advertisement
Advertisement
Advertisement