NHL Buyout Calculator

Christian Kyrou

#25
age20
posD
shotr
h5'10"
w183lbs
Birthdate
Sep 16, 2003
Player Profile

If Christian Kyrou was bought out prior to the 2024-2025 season.

Total Cost

$1,575,000$1.58M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 20 years old at the buyout, giving him a 33% buyout multiplier.
$525,000$525K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$131,250$131K
$525,000$525K / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
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 2025-26
Buyout Length 4
Buyout End 2027-28

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26 2026-27 2027-28
Original Cap Hit
$878,333$878K $878,333$878K - -
Base Salary
($775,000$775K) ($800,000$800K) (-) (-)
Total Salary ($870,000$870K) ($895,000$895K) (-) (-)
Signing Bonus $95,000$95K $95,000$95K - -
Annual Buyout Cost $131,250$131K $131,250$131K $131,250$131K $131,250$131K
Actual Cap Hit
$234,583$235K
$209,583$210K
$131,250$131K
$131,250$131K
Savings
100.0%
$643,750$644K
$668,750$669K
$-131,250$-131K
$-131,250$-131K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2026 Entry Level Contract
3yrs
value$2,634,999$2.63M
cap hit$878,333$878K
Abbreviated $Amounts
2023-24
Buy Out
2024-25
Buy Out
2025-26
2026
Cap Hit $878,333$878K $878,333$878K $878,333$878K
RFA
22yrs
AAV $950,000$950K $950,000$950K $950,000$950K
Base $775,000$775K $775,000$775K $800,000$800K
Performance Bonuses $80,000$80K $80,000$80K $55,000$55K
Signing Bonuses $95,000$95K $95,000$95K $95,000$95K
Total Salary $870,000$870K $870,000$870K $895,000$895K
Minors Salary $82,500$83K $82,500$83K $82,500$83K
Clauses
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement