NHL Buyout Calculator

Jordan Frasca

#14
age22
posC
shotl
h6'2"
w183lbs
Birthdate
Jul 5, 2001
Player Profile

If Jordan Frasca was bought out prior to the 2024-2025 season.

Total Cost

$775,000
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 22 years old at the buyout, giving him a 33% buyout multiplier.
$258,333
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$129,167
$258K / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
24/25
25/26
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2024-2025
Buyout Length 2
Buyout End 2025-2026

Buyout Summary

2024-25 2025-26
Original Cap Hit
$859K -
Base Salary
( $775K) (-)
Total Salary ( $868K) (-)
Signing Bonus $93K -
Annual Buyout Cost $129K $129K
ACTUAL CAP HIT
$213K
$129K
Savings
100.0%
$646K
$-129K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2025 Entry Level Contract
3yrs
value$2.6M
cap hit$859K
2022-23
2023-24
Buy Out
2024-25
2025
Cap Hit $859K $859K $859K
RFA
23yrs
AAV $925K $925K $925K
Base $750K $775K $775K
Performance Bonuses $83K $58K $58K
Signing Bonuses $93K $93K $93K
Total Salary $843K $868K $868K
Minors Salary $80K $80K $80K
Clauses
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement