NHL Buyout Calculator

Frank Vatrano

#77
age30
posC
shotl
h5'10"
w201lbs
Birthdate
Mar 14, 1994
Player Profile

If Frank Vatrano was bought out prior to the 2024-2025 season.

Total Cost

$3,650,000$3.65M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 30 years old at the buyout, giving him a 67% buyout multiplier.
$2,433,333$2.43M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,216,667$1.22M
$2,433,333$2.43M / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
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
$3,650,000$3.65M -
Base Salary
($3,650,000$3.65M) (-)
Total Salary ($3,650,000$3.65M) (-)
Signing Bonus - -
Annual Buyout Cost $1,216,667$1.22M $1,216,667$1.22M
Actual Cap Hit
$1,216,667$1.22M
$1,216,667$1.22M
Savings
100.0%
$2,433,333$2.43M
$-1,216,667$-1.22M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2025 Standard Contract
3yrs
value$10,950,000$10.95M
cap hit$3,650,000$3.65M
Abbreviated $Amounts
2022-23
2023-24
Buy Out
2024-25
2025
Cap Hit $3,650,000$3.65M $3,650,000$3.65M $3,650,000$3.65M
UFA
31yrs
AAV $3,650,000$3.65M $3,650,000$3.65M $3,650,000$3.65M
Base $3,650,000$3.65M $3,650,000$3.65M $3,650,000$3.65M
Performance Bonuses - - -
Signing Bonuses - - -
Total Salary $3,650,000$3.65M $3,650,000$3.65M $3,650,000$3.65M
Minors Salary $3,650,000$3.65M $3,650,000$3.65M $3,650,000$3.65M
Clauses
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement