NHL Buyout Calculator

Jakub Brabenec

#12
age20
posLW
shotl
h6'2"
w176lbs
Birthdate
Sep 11, 2003
Player Profile

If Jakub Brabenec was bought out prior to the 2024-2025 season.

Total Cost

$1,550,000
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 20 years old at the buyout, giving him a 33% buyout multiplier.
$516,667
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$129,167
$517K / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
24/25
25/26
27/28
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2025-2026
Buyout Length 4
Buyout End 2027-2028

Buyout Summary

2024-25 2025-26 2026-27 2027-28
Original Cap Hit
$828K $828K - -
Base Salary
( $775K) ( $775K) (-) (-)
Total Salary ( $858K) ( $775K) (-) (-)
Signing Bonus $83K - - -
Annual Buyout Cost $129K $129K $129K $129K
ACTUAL CAP HIT
$182K
$182K
$129K
$129K
Savings
100.0%
$646K
$646K
$-129K
$-129K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2026 Entry Level Contract
3yrs
value$2.5M
cap hit$828K
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
2026
Cap Hit $847K $828K $828K $828K
RFA
22yrs
AAV $847K $828K $828K $828K
Base - $775K $775K $775K
Performance Bonuses - - - -
Signing Bonuses $78K $80K $83K -
Total Salary $78K $855K $858K $775K
Minors Salary - $80K $80K $80K
Clauses
-
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement