Kirill Kaprizov buyout calculator, cap hit impact
Kirill Kaprizov Buyout Cap Implications
Birthdate April 26, 1997
If Kirill Kaprizov was bought out prior to the 2024-2025 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 27 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $11,666,667
Remaining base salary
($17,500,000 * 67% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $2,916,667
(Total buyout cost/4 years)
Kirill Kaprizov projected buyout 2024-2025 season
2024-2025
2025-2026
2026-2027
2027-2028
Remaining Base Salary
$17,500,000
$10,000,000
$7,500,000
$0
$0
Original Cap Hit
$9,000,000
$9,000,000
$0
$0
Contract Signing Bonus
$0
$0
$0
$0
Contract Total Salary
($10,000,000)
($7,500,000)
($0)
($0)
Annual Buyout Cost
$2,916,667
$2,916,667
$2,916,667
$2,916,667
ACTUAL CAP HIT 
$1,916,667
$4,416,667
$2,916,667
$2,916,667
Savings
$7,083,333
$4,583,333
$-2,916,667
$-2,916,667
Birthdate April 26, 1997
If Kirill Kaprizov was bought out prior to the 2024-2025 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 27 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $11,666,667
Remaining base salary
($17,500,000 * 67% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $2,916,667
(Total buyout cost/4 years)
Kirill Kaprizov projected buyout 2024-2025 season
| 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | |
|---|---|---|---|---|
| Remaining Base Salary $17,500,000 |
$10,000,000 | $7,500,000 | $0 | $0 |
| Original Cap Hit | $9,000,000 | $9,000,000 | $0 | $0 |
| Contract Signing Bonus | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($10,000,000) | ($7,500,000) | ($0) | ($0) |
| Annual Buyout Cost | $2,916,667 | $2,916,667 | $2,916,667 | $2,916,667 |
| ACTUAL CAP HIT
|
$1,916,667 | $4,416,667 | $2,916,667 | $2,916,667 |
| Savings | $7,083,333 | $4,583,333 | $-2,916,667 | $-2,916,667 |
Active Contract
Standard Contract | 5 Years $45,000,000 10.78% of cap space
| 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | ||
|---|---|---|---|---|---|---|
| Cap Hit | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | UFA |
| AAV | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $5,000,000 | $10,000,000 | $12,500,000 | $10,000,000 | $7,500,000 | |
| Signing Bonuses | $0 | $0 | $0 | $0 | $0 | |
| Total Salary | $5,000,000 | $10,000,000 | $12,500,000 | $10,000,000 | $7,500,000 | |
| Minors Salary | $5,000,000 | $10,000,000 | $12,500,000 | $10,000,000 | $7,500,000 | |
| Clauses | NMC | NMC | ||||
| UFA Year | ||||||
| Buy It Out | Buy It Out | Buy It Out | ||||