NHL Buyout Calculator

Akito Hirose

#2
age25
posD
shotl
h6'0"
w170lbs
Birthdate
Apr 9, 1999
Player Profile

If Akito Hirose was bought out prior to the 2024-2025 season.

Total Cost

$800,000$800K
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 25 years old at the buyout, giving him a 33% buyout multiplier.
$266,667$267K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$133,333$133K
$266,667$267K / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
24/25
25/26
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2024-25
Buyout Length 2
Buyout End 2025-26

Buyout Summary

Abbreviated $Amounts
Akito Hirose
2024-25 2025-26
Original Cap Hit
$787,500$788K -
Base Salary
($800,000$800K) (-)
Total Salary ($800,000$800K) (-)
Signing Bonus - -
Annual Buyout Cost $133,333$133K $133,333$133K
Actual Cap Hit
$120,833$121K
$133,333$133K
Savings
100.0%
$666,667$667K
$-133,333$-133K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2025 Standard Contract
2yrs
value$1,575,000$1.58M
cap hit$787,500$788K
Abbreviated $Amounts
2023-24
Buy Out
2024-25
2025
Cap Hit $787,500$788K $787,500$788K
RFA
26yrs
AAV $787,500$788K $787,500$788K
Base $775,000$775K $800,000$800K
Performance Bonuses - -
Signing Bonuses - -
Total Salary $775,000$775K $800,000$800K
Minors Salary $350,000$350K $800,000$800K
Clauses
-
-
UFA Year

Advertisement
Advertisement
Advertisement