NHL Buyout Calculator

Kevin Fiala

#22
age27
posC
shotl
h5'10"
w205lbs
Birthdate
Jul 22, 1996
Player Profile

If Kevin Fiala was bought out prior to the 2024-2025 season.

Total Cost

$31,000,000$31.00M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 27 years old at the buyout, giving him a 67% buyout multiplier.
$20,666,667$20.67M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,066,667$2.07M
 $20,666,667$20.67M / 10yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
10yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
24/25
28/29
33/34
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 5
Contract End 2028-29
Buyout Length 10
Buyout End 2033-34

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34
Original Cap Hit
 $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M - - - - -
Base Salary
 ($5,500,000$5.50M) ($5,500,000$5.50M) ($6,500,000$6.50M) ($6,750,000$6.75M) ($6,750,000$6.75M) (-) (-) (-) (-) (-)
Total Salary ($8,750,000$8.75M) ($8,750,000$8.75M) ($8,500,000$8.50M) ($7,750,000$7.75M) ($6,750,000$6.75M) (-) (-) (-) (-) (-)
Signing Bonus $3,250,000$3.25M $3,250,000$3.25M $2,000,000$2.00M $1,000,000$1.00M - - - - - -
Annual Buyout Cost $2,066,667$2.07M $2,066,667$2.07M $2,066,667$2.07M $2,066,667$2.07M $2,066,667$2.07M $2,066,667$2.07M $2,066,667$2.07M $2,066,667$2.07M $2,066,667$2.07M $2,066,667$2.07M
Actual Cap Hit
$4,441,667$4.44M
$4,441,667$4.44M
$3,441,667$3.44M
$3,191,667$3.19M
$3,191,667$3.19M
$2,066,667$2.07M
$2,066,667$2.07M
$2,066,667$2.07M
$2,066,667$2.07M
$2,066,667$2.07M
Savings
100.0%
$3,433,333$3.43M
$3,433,333$3.43M
$4,433,333$4.43M
$4,683,333$4.68M
$4,683,333$4.68M
$-2,066,667$-2.07M
$-2,066,667$-2.07M
$-2,066,667$-2.07M
$-2,066,667$-2.07M
$-2,066,667$-2.07M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2029 Standard Contract
7yrs
value$55,125,000$55.13M
cap hit$7,875,000$7.88M
Abbreviated $Amounts
2022-23
2023-24
 Buy Out
2024-25
 Buy Out
2025-26
 Buy Out
2026-27
 Buy Out
2027-28
 Buy Out
2028-29
2029
Cap Hit $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M
UFA
32yrs
AAV $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M $7,875,000$7.88M
Base $3,250,000$3.25M $4,875,000$4.88M $5,500,000$5.50M $5,500,000$5.50M $6,500,000$6.50M $6,750,000$6.75M $6,750,000$6.75M
Performance Bonuses - - - - - - -
Signing Bonuses $3,250,000$3.25M $3,250,000$3.25M $3,250,000$3.25M $3,250,000$3.25M $2,000,000$2.00M $1,000,000$1.00M -
Total Salary $6,500,000$6.50M $8,125,000$8.13M $8,750,000$8.75M $8,750,000$8.75M $8,500,000$8.50M $7,750,000$7.75M $6,750,000$6.75M
Minors Salary $6,500,000$6.50M $8,125,000$8.13M $8,750,000$8.75M $8,750,000$8.75M $8,500,000$8.50M $7,750,000$7.75M $6,750,000$6.75M
Clauses
-
NMC
NMC
NMC
M-NTC
M-NTC
M-NTC
UFA Year
PuckPedia
Apr 24
PuckPedia
The #SeaKraken signed '23 3rd Round Pick LD Caden Price to 3 year ELC Yr 1: 775K Salary, 92.5K Signing Bonus, 57.5K GP Bonus, 77.5K Minors Yr 2 & 3: 775/90/35/80 Cap Hit 866K, AAV 908K Rep'd by Jason Davidson @tcnewsfeed t.co/UbnPkSd3FT
PuckPedia
Apr 24
PuckPedia
A record 22 teams (69% of teams) used LTIR this season, and 15 finished over the $83.5M salary cap. 11 teams (& maybe 12) will lose cap space next year as their performance bonuses earned this year create a carryover overage next season Read about it: t.co/pgv5639r5C
Advertisement
Advertisement
Advertisement