NHL Buyout Calculator

Jake Virtanen

#21
age27
posRW
shotr
h6'1"
w227lbs
Birthdate
Aug 17, 1996
Player Profile

If Jake Virtanen was bought out prior to the 2021-2022 season.

Total Cost

$3,000,000$3.00M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 24 years old at the buyout, giving him a 33% buyout multiplier.
$1,000,000$1.00M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$500,000$500K
$1,000,000$1.00M / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
21/22
22/23
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2021-22
Buyout Length 2
Buyout End 2022-23

Buyout Summary

Abbreviated $Amounts
2021-22 2022-23
Original Cap Hit
$2,550,000$2.55M -
Base Salary
($3,000,000$3.00M) (-)
Total Salary ($3,400,000$3.40M) (-)
Signing Bonus $400,000$400K -
Annual Buyout Cost $500,000$500K $500,000$500K
Actual Cap Hit
$50,000$50K
$500,000$500K
Savings
100.0%
$2,500,000$2.50M
$-500,000$-500K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

Advertisement
Advertisement