NHL Buyout Calculator

Andrei Vasilevskiy

#88
age29
posG
shot
h6'4"
w225lbs
Birthdate
Jul 25, 1994
Player Profile

If Andrei Vasilevskiy was bought out prior to the 2024-2025 season.

Total Cost

$18,500,000$18.50M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 29 years old at the buyout, giving him a 67% buyout multiplier.
$12,333,333$12.33M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,541,667$1.54M
 $12,333,333$12.33M / 8yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
8yrs
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
24/25
27/28
31/32
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 4
Contract End 2027-28
Buyout Length 8
Buyout End 2031-32

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32
Original Cap Hit
 $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M - - - -
Base Salary
 ($5,500,000$5.50M) ($5,000,000$5.00M) ($5,000,000$5.00M) ($3,000,000$3.00M) (-) (-) (-) (-)
Total Salary ($10,000,000$10.00M) ($9,000,000$9.00M) ($8,000,000$8.00M) ($6,000,000$6.00M) (-) (-) (-) (-)
Signing Bonus $4,500,000$4.50M $4,000,000$4.00M $3,000,000$3.00M $3,000,000$3.00M - - - -
Annual Buyout Cost $1,541,667$1.54M $1,541,667$1.54M $1,541,667$1.54M $1,541,667$1.54M $1,541,667$1.54M $1,541,667$1.54M $1,541,667$1.54M $1,541,667$1.54M
Actual Cap Hit
$5,541,667$5.54M
$6,041,667$6.04M
$6,041,667$6.04M
$8,041,667$8.04M
$1,541,667$1.54M
$1,541,667$1.54M
$1,541,667$1.54M
$1,541,667$1.54M
Savings
100.0%
$3,958,333$3.96M
$3,458,333$3.46M
$3,458,333$3.46M
$1,458,333$1.46M
$-1,541,667$-1.54M
$-1,541,667$-1.54M
$-1,541,667$-1.54M
$-1,541,667$-1.54M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2020-2028 Standard Contract
8yrs
value$76,000,000$76.00M
cap hit$9,500,000$9.50M
Abbreviated $Amounts
2020-21
2021-22
2022-23
2023-24
 Buy Out
2024-25
 Buy Out
2025-26
 Buy Out
2026-27
 Buy Out
2027-28
2028
Cap Hit $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M
UFA
33yrs
AAV $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M
Base $3,500,000$3.50M $1,000,000$1.00M $4,500,000$4.50M $4,000,000$4.00M $5,500,000$5.50M $5,000,000$5.00M $5,000,000$5.00M $3,000,000$3.00M
Performance Bonuses - - - - - - - -
Signing Bonuses $8,500,000$8.50M $10,000,000$10.00M $6,500,000$6.50M $5,000,000$5.00M $4,500,000$4.50M $4,000,000$4.00M $3,000,000$3.00M $3,000,000$3.00M
Total Salary $12,000,000$12.00M $11,000,000$11.00M $11,000,000$11.00M $9,000,000$9.00M $10,000,000$10.00M $9,000,000$9.00M $8,000,000$8.00M $6,000,000$6.00M
Minors Salary $12,000,000$12.00M $11,000,000$11.00M $11,000,000$11.00M $9,000,000$9.00M $10,000,000$10.00M $9,000,000$9.00M $8,000,000$8.00M $6,000,000$6.00M
Clauses
-
NMC
NMC
NMC
NMC
M-NTC
M-NTC
M-NTC
UFA Year
PuckPedia
Apr 25
PuckPedia
RT @FriedgeHNIC: Admittedly, I'm not always comfortable discussing injuries at this time of year. The William Nylander situation is unique,…
PuckPedia
Apr 25
PuckPedia
RT @sportsnetmurph: He may be week to week but Thatcher Demko did travel with the #canucks to Nashville.
Advertisement
Advertisement
Advertisement