NHL Buyout Calculator

Jordan Kyrou

#25
age25
posC
shotr
h6'0"
w174lbs
Birthdate
May 5, 1998
Player Profile

If Jordan Kyrou was bought out prior to the 2026-2027 season.

Total Cost

$34,600,000$34.60M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 28 years old at the buyout, giving him a 67% buyout multiplier.
$23,066,667$23.07M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,306,667$2.31M
 $23,066,667$23.07M / 10yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
26/27
30/31
35/36
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 5
Contract End 2030-31
Buyout Length 10
Buyout End 2035-36

Buyout Summary

Abbreviated $Amounts
2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36
Original Cap Hit
 $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M - - - - -
Base Salary
 ($8,250,000$8.25M) ($6,600,000$6.60M) ($6,600,000$6.60M) ($6,600,000$6.60M) ($6,550,000$6.55M) (-) (-) (-) (-) (-)
Total Salary ($8,250,000$8.25M) ($6,600,000$6.60M) ($6,600,000$6.60M) ($6,600,000$6.60M) ($6,550,000$6.55M) (-) (-) (-) (-) (-)
Signing Bonus - - - - - - - - - -
Annual Buyout Cost $2,306,667$2.31M $2,306,667$2.31M $2,306,667$2.31M $2,306,667$2.31M $2,306,667$2.31M $2,306,667$2.31M $2,306,667$2.31M $2,306,667$2.31M $2,306,667$2.31M $2,306,667$2.31M
Actual Cap Hit
$2,181,667$2.18M
$3,831,667$3.83M
$3,831,667$3.83M
$3,831,667$3.83M
$3,881,667$3.88M
$2,306,667$2.31M
$2,306,667$2.31M
$2,306,667$2.31M
$2,306,667$2.31M
$2,306,667$2.31M
Savings
100.0%
$5,943,333$5.94M
$4,293,333$4.29M
$4,293,333$4.29M
$4,293,333$4.29M
$4,243,333$4.24M
$-2,306,667$-2.31M
$-2,306,667$-2.31M
$-2,306,667$-2.31M
$-2,306,667$-2.31M
$-2,306,667$-2.31M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2031 Standard Contract
8yrs
value$65,000,000$65.00M
cap hit$8,125,000$8.13M
Abbreviated $Amounts
2023-24
 Buy Out
2024-25
 Buy Out
2025-26
 Buy Out
2026-27
 Buy Out
2027-28
 Buy Out
2028-29
 Buy Out
2029-30
 Buy Out
2030-31
2031
Cap Hit $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M
UFA
33yrs
AAV $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M $8,125,000$8.13M
Base $9,000,000$9.00M $10,900,000$10.90M $10,500,000$10.50M $8,250,000$8.25M $6,600,000$6.60M $6,600,000$6.60M $6,600,000$6.60M $6,550,000$6.55M
Performance Bonuses - - - - - - - -
Signing Bonuses - - - - - - - -
Total Salary $9,000,000$9.00M $10,900,000$10.90M $10,500,000$10.50M $8,250,000$8.25M $6,600,000$6.60M $6,600,000$6.60M $6,600,000$6.60M $6,550,000$6.55M
Minors Salary $9,000,000$9.00M $10,900,000$10.90M $10,500,000$10.50M $8,250,000$8.25M $6,600,000$6.60M $6,600,000$6.60M $6,600,000$6.60M $6,550,000$6.55M
Clauses
-
-
NTC
NTC
NTC
NTC
NTC
M-NTC
UFA Year
PuckPedia
Apr 18
PuckPedia
RT @wyshynski: "On Tuesday, applications were filed with the US Patent and Trademark Office for trademarks on the following names: Utah Bl…
PuckPedia
Apr 18
PuckPedia
RT @DarrenDreger: Sources say Ryan Smith and SEG execs have met with Coyotes players and staff in Arizona. Meeting went very well followin…
Advertisement
Advertisement
Advertisement