Marek Alscher buyout calculator, cap hit impact
Marek Alscher Buyout Cap Implications
Birthdate April 7, 2004
If Marek Alscher was bought out prior to the 2023-2024 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 19 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $801,667
Remaining base salary
($2,405,000 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $133,611
(Total buyout cost/6 years)
Marek Alscher projected buyout 2023-2024 season
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
Remaining Base Salary
$2,405,000
$775,000
$775,000
$855,000
$0
$0
$0
Original Cap Hit
$896,667
$896,667
$896,667
$0
$0
$0
Contract Signing Bonus
$95,000
$95,000
$95,000
$0
$0
$0
Contract Total Salary
($870,000)
($870,000)
($950,000)
($0)
($0)
($0)
Annual Buyout Cost
$133,611
$133,611
$133,611
$133,611
$133,611
$133,611
ACTUAL CAP HIT 
$255,278
$255,278
$175,278
$133,611
$133,611
$133,611
Savings
$641,389
$641,389
$721,389
$-133,611
$-133,611
$-133,611
Birthdate April 7, 2004
If Marek Alscher was bought out prior to the 2023-2024 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 19 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $801,667
Remaining base salary
($2,405,000 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $133,611
(Total buyout cost/6 years)
Marek Alscher projected buyout 2023-2024 season
| 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | |
|---|---|---|---|---|---|---|
| Remaining Base Salary $2,405,000 |
$775,000 | $775,000 | $855,000 | $0 | $0 | $0 |
| Original Cap Hit | $896,667 | $896,667 | $896,667 | $0 | $0 | $0 |
| Contract Signing Bonus | $95,000 | $95,000 | $95,000 | $0 | $0 | $0 |
| Contract Total Salary | ($870,000) | ($870,000) | ($950,000) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $133,611 | $133,611 | $133,611 | $133,611 | $133,611 | $133,611 |
| ACTUAL CAP HIT
|
$255,278 | $255,278 | $175,278 | $133,611 | $133,611 | $133,611 |
| Savings | $641,389 | $641,389 | $721,389 | $-133,611 | $-133,611 | $-133,611 |
Active Contract
Signing Team
Signing Date March 13, 2023
Agent Allain Roy
Entry Level Slide Eligible
Qualifying Offer on Expiry $897,750
Signing Date March 13, 2023
Agent Allain Roy
Entry Level Slide Eligible
Qualifying Offer on Expiry $897,750
Entry Level Contract | 3 Years $2,690,001 1.07% of cap space
| 2023-2024 | 2024-2025 | 2025-2026 | ||
|---|---|---|---|---|
| Cap Hit | $896,667 | $896,667 | $896,667 | RFA |
| AAV | $950,000 | $950,000 | $950,000 | |
| Performance Bonuses | $80,000 | $80,000 | $0 | |
| Base Salary | $775,000 | $775,000 | $855,000 | |
| Signing Bonuses | $95,000 | $95,000 | $95,000 | |
| Total Salary | $870,000 | $870,000 | $950,000 | |
| Minors Salary | $82,500 | $82,500 | $82,500 | |
| Clauses | ||||
| UFA Year | ||||
| Buy It Out | Buy It Out | Buy It Out | ||