NHL Buyout Calculator

Kailer Yamamoto

#56
age25
posRW
shotr
h5'8"
w152lbs
Birthdate
Sep 29, 1998
Player Profile

If Kailer Yamamoto was bought out prior to the 2023-2024 season.

Total Cost

$3,200,000$3.20M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 24 years old at the buyout, giving him a 33% buyout multiplier.
$1,066,667$1.07M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$533,333$533K
$1,066,667$1.07M / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
23/24
24/25
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2023-24
Buyout Length 2
Buyout End 2024-25

Buyout Summary

Abbreviated $Amounts
2023-24 2024-25
Original Cap Hit
$3,100,000$3.10M -
Base Salary
($3,200,000$3.20M) (-)
Total Salary ($3,200,000$3.20M) (-)
Signing Bonus - -
Annual Buyout Cost $533,333$533K $533,333$533K
Actual Cap Hit
$433,333$433K
$533,333$533K
Savings
100.0%
$2,666,667$2.67M
$-533,333$-533K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2024 Standard Contract
1yr
value$1,500,000$1.50M
cap hit$1,500,000$1.50M
Abbreviated $Amounts
2023-24
2024
Cap Hit $1,500,000$1.50M
RFA
25yrs
AAV $1,500,000$1.50M
Base $1,500,000$1.50M
Performance Bonuses -
Signing Bonuses -
Total Salary $1,500,000$1.50M
Minors Salary $1,500,000$1.50M
Clauses
-
UFA Year

Advertisement
Advertisement
Advertisement