NHL Buyout Calculator

Kevin Hayes

#13
age32
posC
shotl
h6'5"
w216lbs
Birthdate
May 8, 1992
Player Profile

If Kevin Hayes was bought out prior to the 2025-2026 season.

Total Cost

$4,000,000$4.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 33 years old at the buyout, giving him a 67% buyout multiplier.
$2,666,667$2.67M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,333,333$1.33M
$2,666,667$2.67M / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost

Retained Salary

This contract has retained salary from a previous trade. The buyout costs, and savings are split between the teams as shown below.
2yrs
-$
-$
$
25/26
26/27
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2025-26
Buyout Length 2
Buyout End 2026-27

Buyout Summary

Abbreviated $Amounts
Kevin Hayes
2025-26 2026-27
Original Cap Hit
$7,142,858$7.14M -
Base Salary
($4,000,000$4.00M) (-)
Total Salary ($5,250,000$5.25M) (-)
Signing Bonus $1,250,000$1.25M -
Annual Buyout Cost $1,333,333$1.33M $1,333,333$1.33M
Penguins logo.
Actual Cap Hit
$2,238,096$2.24M
$666,667$667K
Penguins logo.
Savings
50.0%
$1,333,333$1.33M
$-666,667$-667K
Flyers logo.
Actual Cap Hit
$2,238,096$2.24M
$666,667$667K
Flyers logo.
Savings 50.0%
$1,333,333$1.33M
$-666,667$-667K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2019-2026 Standard Contract
7yrs
value$50,000,000$50.00M
cap hit$7,142,857$7.14M
Share Player CardEmbed
Abbreviated $Amounts
2019-20
2020-21
2021-22
2022-23
2023-24
2024-25
2025-26
2026
Cap Hit $7,142,857$7.14M $7,142,857$7.14M $7,142,857$7.14M $7,142,857$7.14M $7,142,857$7.14M $7,142,857$7.14M $7,142,858$7.14M UFAage 34
AAV $7,142,857$7.14M $7,142,857$7.14M $7,142,857$7.14M $7,142,857$7.14M $7,142,857$7.14M $7,142,857$7.14M $7,142,858$7.14M
Base $4,000,000$4.00M $3,750,000$3.75M $9,000,000$9.00M $3,750,000$3.75M $6,500,000$6.50M $4,000,000$4.00M $4,000,000$4.00M
Performance Bonuses - - - - - - -
Signing Bonuses $5,000,000$5.00M $3,750,000$3.75M - $3,750,000$3.75M - $1,250,000$1.25M $1,250,000$1.25M
Total Salary $9,000,000$9.00M $7,500,000$7.50M $9,000,000$9.00M $7,500,000$7.50M $6,500,000$6.50M $5,250,000$5.25M $5,250,000$5.25M
Minors Salary
$9,000,000$9.00M
$7,500,000$7.50M
$9,000,000$9.00M
$7,500,000$7.50M
$6,500,000$6.50M
$5,250,000$5.25M
$5,250,000$5.25M
Clauses
NMC
NMC
NMC
M-NTC
M-NTC
M-NTC
M-NTC
UFA Year
Buy Out Buy Out
Notes
Modified No Trade: 12 Team No Trade List
* Retained Salary Jun 27, 2023

50% of contract was retained by Philadelphia Flyers in trade to St. Louis Blues

Trade Details
Advertisement
Advertisement
Advertisement