NHL Buyout Calculator

Kirby Dach

#77
age23
posC
shotr
h6'4"
w212lbs
Birthdate
Jan 21, 2001
Player Profile

If Kirby Dach was bought out prior to the 2024-2025 season.

Total Cost

$6,850,000$6.85M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 23 years old at the buyout, giving him a 33% buyout multiplier.
$2,283,333$2.28M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$570,833$571K
$2,283,333$2.28M / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
24/25
25/26
27/28
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2025-26
Buyout Length 4
Buyout End 2027-28

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26 2026-27 2027-28
Original Cap Hit
$3,362,500$3.36M $3,362,500$3.36M - -
Base Salary
($2,850,000$2.85M) ($4,000,000$4.00M) (-) (-)
Total Salary ($2,850,000$2.85M) ($4,000,000$4.00M) (-) (-)
Signing Bonus - - - -
Annual Buyout Cost $570,833$571K $570,833$571K $570,833$571K $570,833$571K
Actual Cap Hit
$1,083,333$1.08M
$-66,667$-67K
$570,833$571K
$570,833$571K
Savings
100.0%
$2,279,167$2.28M
$3,429,167$3.43M
$-570,833$-571K
$-570,833$-571K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2022-2026 Standard Contract
4yrs
value$13,450,000$13.45M
cap hit$3,362,500$3.36M
Abbreviated $Amounts
2022-23
2023-24
Buy Out
2024-25
Buy Out
2025-26
2026
Cap Hit $3,362,500$3.36M $3,362,500$3.36M $3,362,500$3.36M $3,362,500$3.36M
RFA
25yrs
AAV $3,362,500$3.36M $3,362,500$3.36M $3,362,500$3.36M $3,362,500$3.36M
Base $2,500,000$2.50M $4,100,000$4.10M $2,850,000$2.85M $4,000,000$4.00M
Performance Bonuses - - - -
Signing Bonuses - - - -
Total Salary $2,500,000$2.50M $4,100,000$4.10M $2,850,000$2.85M $4,000,000$4.00M
Minors Salary $2,500,000$2.50M $4,100,000$4.10M $2,850,000$2.85M $4,000,000$4.00M
Clauses
-
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement