NHL Buyout Calculator

Kyle Masters

#49
age21
posD
shotr
h6'0"
w176lbs
Birthdate
Apr 9, 2003
Player Profile

If Kyle Masters was bought out prior to the 2025-2026 season.

Total Cost

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

Annual Implications

Annual Buyout Cost
$129,167$129K
$258,333$258K / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
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
2025-26 2026-27
Original Cap Hit
$865,000$865K -
Base Salary
($775,000$775K) (-)
Total Salary ($865,000$865K) (-)
Signing Bonus $90,000$90K -
Annual Buyout Cost $129,167$129K $129,167$129K
Actual Cap Hit
$219,167$219K
$129,167$129K
Savings
100.0%
$645,833$646K
$-129,167$-129K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2026 Entry Level Contract
3yrs
value$2,595,000$2.60M
cap hit$865,000$865K
Abbreviated $Amounts
2023-24
Buy Out
2024-25
Buy Out
2025-26
2026
Cap Hit $865,000$865K $865,000$865K $865,000$865K
RFA
23yrs
AAV $900,000$900K $900,000$900K $900,000$900K
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 $865,000$865K $865,000$865K $865,000$865K
Minors Salary $80,000$80K $80,000$80K $80,000$80K
Clauses
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement