NHL Buyout Calculator

Alexander Pashin

#28
age21
posRW
shotl
h5'8"
w154lbs
Birthdate
Jul 28, 2002
Player Profile

If Alexander Pashin was bought out prior to the 2024-2025 season.

Total Cost

$775,000$775K
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 21 years old at the buyout, giving him a 33% buyout multiplier.
$258,333$258K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$129,167$129K
$258,333$258K / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
24/25
25/26
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2024-25
Buyout Length 2
Buyout End 2025-26

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26
Original Cap Hit
$826,667$827K -
Base Salary
($775,000$775K) (-)
Total Salary ($835,000$835K) (-)
Signing Bonus $60,000$60K -
Annual Buyout Cost $129,167$129K $129,167$129K
Actual Cap Hit
$180,834$181K
$129,167$129K
Savings
100.0%
$645,833$646K
$-129,167$-129K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2025 Entry Level Contract
3yrs
value$2,480,001$2.48M
cap hit$826,667$827K
Abbreviated $Amounts
2022-23
2023-24
Buy Out
2024-25
2025
Cap Hit $826,667$827K $826,667$827K $826,667$827K
RFA
22yrs
AAV $831,667$832K $831,667$832K $831,667$832K
Base $750,000$750K $775,000$775K $775,000$775K
Performance Bonuses $5,000$5K $5,000$5K $5,000$5K
Signing Bonuses $60,000$60K $60,000$60K $60,000$60K
Total Salary $810,000$810K $835,000$835K $835,000$835K
Minors Salary $80,000$80K $80,000$80K $80,000$80K
Clauses
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement