NHL Buyout Calculator

Alexander Kerfoot

#15
age29
posC
shotl
h5'10"
w185lbs
Birthdate
Aug 11, 1994
Player Profile

If Alexander Kerfoot was bought out prior to the 2024-2025 season.

Total Cost

$4,000,000$4.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 29 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$2.67M / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
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
2024-25 2025-26
Original Cap Hit
 $3,500,000$3.50M -
Base Salary
 ($4,000,000$4.00M) (-)
Total Salary ($4,000,000$4.00M) (-)
Signing Bonus - -
Annual Buyout Cost $1,333,333$1.33M $1,333,333$1.33M
Actual Cap Hit
$833,333$833K
$1,333,333$1.33M
Savings
100.0%
$2,666,667$2.67M
$-1,333,333$-1.33M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2025 Standard Contract
2yrs
value$7,000,000$7.00M
cap hit$3,500,000$3.50M
Abbreviated $Amounts
2023-24
 Buy Out
2024-25
2025
Cap Hit $3,500,000$3.50M $3,500,000$3.50M
UFA
30yrs
AAV $3,500,000$3.50M $3,500,000$3.50M
Base $3,000,000$3.00M $4,000,000$4.00M
Performance Bonuses - -
Signing Bonuses - -
Total Salary $3,000,000$3.00M $4,000,000$4.00M
Minors Salary $3,000,000$3.00M $4,000,000$4.00M
Clauses
M-NTC
M-NTC
UFA Year
PuckPedia
May 03
PuckPedia
RT @NHLRussell: Phillip Danault said he was playing with both index fingers broken. Broke the right one before the playoffs and the left o…
PuckPedia
May 03
PuckPedia
RT @JesseGranger_: Adin Hill is the first goalie off the ice, starting Game 6 for Vegas.
Advertisement
Advertisement
Advertisement