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 2028-2029 season.

Total Cost

$6,750,000$6.75M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 31 years old at the buyout, giving him a 67% buyout multiplier.
$4,500,000$4.50M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$2,250,000$2.25M
$4,500,000$4.50M / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
28/29
29/30
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2028-29
Buyout Length 2
Buyout End 2029-30

Buyout Summary

Abbreviated $Amounts
2028-29 2029-30
Original Cap Hit
$7,875,000$7.88M -
Base Salary
($6,750,000$6.75M) (-)
Total Salary ($6,750,000$6.75M) (-)
Signing Bonus - -
Annual Buyout Cost $2,250,000$2.25M $2,250,000$2.25M
Actual Cap Hit
$3,375,000$3.38M
$2,250,000$2.25M
Savings
100.0%
$4,500,000$4.50M
$-2,250,000$-2.25M
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

Advertisement
Advertisement
Advertisement