NHL Buyout Calculator

Vsevolod Komarov

age20
posD
shotr
h6'3"
w187lbs
Birthdate
Jan 11, 2004
Player Profile

If Vsevolod Komarov was bought out prior to the 2025-2026 season.

Total Cost

$1,550,000$1.55M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 21 years old at the buyout, giving him a 33% buyout multiplier.
$516,667$517K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$129,167$129K
$516,667$517K / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
25/26
26/27
28/29
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2026-27
Buyout Length 4
Buyout End 2028-29

Buyout Summary

Abbreviated $Amounts
Vsevolod Komarov
2025-26 2026-27 2027-28 2028-29
Original Cap Hit
$835,000$835K $835,000$835K - -
Base Salary
($775,000$775K) ($775,000$775K) (-) (-)
Total Salary ($865,000$865K) ($775,000$775K) (-) (-)
Signing Bonus $90,000$90K - - -
Annual Buyout Cost $129,167$129K $129,167$129K $129,167$129K $129,167$129K
Actual Cap Hit
$189,167$189K
$189,167$189K
$129,167$129K
$129,167$129K
Savings
100.0%
$645,833$646K
$645,833$646K
$-129,167$-129K
$-129,167$-129K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2027 Entry Level Contract
3yrs
value$2,505,000$2.51M
cap hit$835,000$835K
Abbreviated $Amounts
2023-24
Buy Out
2024-25
Buy Out
2025-26
Buy Out
2026-27
2027
Cap Hit $865,000$865K $835,000$835K $835,000$835K $835,000$835K
RFA
23yrs
AAV $900,000$900K $870,000$870K $870,000$870K $870,000$870K
Base - $775,000$775K $775,000$775K $775,000$775K
Performance Bonuses - $35,000$35K $35,000$35K $35,000$35K
Signing Bonuses $90,000$90K $90,000$90K $90,000$90K -
Total Salary $90,000$90K $865,000$865K $865,000$865K $775,000$775K
Minors Salary - $82,500$83K $82,500$83K $82,500$83K
Clauses
-
-
-
-
UFA Year
Slide Year

Advertisement
Advertisement
Advertisement