NHL Buyout Calculator

Jakub Dvorak

#20
age18
posD
shotl
h6'4"
w183lbs
Birthdate
May 25, 2005
Player Profile

If Jakub Dvorak was bought out prior to the 2026-2027 season.

Total Cost

$810,000$810K
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 21 years old at the buyout, giving him a 33% buyout multiplier.
$270,000$270K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$135,000$135K
$270,000$270K / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
26/27
27/28
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2026-27
Buyout Length 2
Buyout End 2027-28

Buyout Summary

Abbreviated $Amounts
2026-27 2027-28
Original Cap Hit
$870,000$870K -
Base Salary
($810,000$810K) (-)
Total Salary ($810,000$810K) (-)
Signing Bonus - -
Annual Buyout Cost $135,000$135K $135,000$135K
Actual Cap Hit
$195,000$195K
$135,000$135K
Savings
100.0%
$675,000$675K
$-135,000$-135K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2027 Entry Level Contract
3yrs
value$2,610,000$2.61M
cap hit$870,000$870K
Abbreviated $Amounts
2023-24
Buy Out
2024-25
Buy Out
2025-26
Buy Out
2026-27
2027
Cap Hit $900,000$900K $870,000$870K $870,000$870K $870,000$870K
RFA
22yrs
AAV $900,000$900K $870,000$870K $870,000$870K $870,000$870K
Base - $810,000$810K $810,000$810K $810,000$810K
Performance Bonuses - - - -
Signing Bonuses $90,000$90K $90,000$90K $90,000$90K -
Total Salary $90,000$90K $900,000$900K $900,000$900K $810,000$810K
Minors Salary - $82,500$83K $82,500$83K $82,500$83K
Clauses
-
-
-
-
UFA Year
Slide Year

Advertisement
Advertisement
Advertisement