NHL Buyout Calculator

Jakob Chychrun

#6
age26
posD
shotl
h6'2"
w209lbs
Birthdate
Mar 31, 1998
Player Profile

If Jakob Chychrun was bought out prior to the 2024-2025 season.

Total Cost

$6,000,000$6.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 26 years old at the buyout, giving him a 67% buyout multiplier.
$4,000,000$4.00M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,000,000$2.00M
$4,000,000$4.00M / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
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
$4,600,000$4.60M -
Base Salary
($6,000,000$6.00M) (-)
Total Salary ($7,000,000$7.00M) (-)
Signing Bonus $1,000,000$1.00M -
Annual Buyout Cost $2,000,000$2.00M $2,000,000$2.00M
Actual Cap Hit
$600,000$600K
$2,000,000$2.00M
Savings
100.0%
$4,000,000$4.00M
$-2,000,000$-2.00M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2019-2025 Standard Contract
6yrs
value$27,600,000$27.60M
cap hit$4,600,000$4.60M
Abbreviated $Amounts
2019-20
2020-21
2021-22
2022-23
2023-24
Buy Out
2024-25
2025
Cap Hit $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M
UFA
27yrs
AAV $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M $4,600,000$4.60M
Base $2,200,000$2.20M $3,300,000$3.30M $5,300,000$5.30M $4,000,000$4.00M $4,400,000$4.40M $6,000,000$6.00M
Performance Bonuses - - - - - -
Signing Bonuses $400,000$400K - - - $1,000,000$1.00M $1,000,000$1.00M
Total Salary $2,600,000$2.60M $3,300,000$3.30M $5,300,000$5.30M $4,000,000$4.00M $5,400,000$5.40M $7,000,000$7.00M
Minors Salary $2,600,000$2.60M $3,300,000$3.30M $5,300,000$5.30M $4,000,000$4.00M $5,400,000$5.40M $7,000,000$7.00M
Clauses
-
-
-
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement