NHL Buyout Calculator

Kirill Kudryavtsev

#29
age20
posD
shotl
h6'0"
w201lbs
Birthdate
Feb 5, 2004
Player Profile

If Kirill Kudryavtsev was bought out prior to the 2024-2025 season.

Total Cost

$1,550,000$1.55M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 20 years old at the buyout, giving him a 33% buyout multiplier.
$516,667$517K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$129,167$129K
$516,667$517K / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
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
$850,000$850K $850,000$850K - -
Base Salary
($775,000$775K) ($775,000$775K) (-) (-)
Total Salary ($850,000$850K) ($850,000$850K) (-) (-)
Signing Bonus $75,000$75K $75,000$75K - -
Annual Buyout Cost $129,167$129K $129,167$129K $129,167$129K $129,167$129K
Actual Cap Hit
$204,167$204K
$204,167$204K
$129,167$129K
$129,167$129K
Savings
100.0%
$645,833$646K
$645,833$646K
$-129,167$-129K
$-129,167$-129K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2026 Entry Level Contract
3yrs
value$2,550,000$2.55M
cap hit$850,000$850K
Abbreviated $Amounts
2023-24
Buy Out
2024-25
Buy Out
2025-26
2026
Cap Hit $850,000$850K $850,000$850K $850,000$850K
RFA
22yrs
AAV $850,000$850K $850,000$850K $850,000$850K
Base $775,000$775K $775,000$775K $775,000$775K
Performance Bonuses - - -
Signing Bonuses $75,000$75K $75,000$75K $75,000$75K
Total Salary $850,000$850K $850,000$850K $850,000$850K
Minors Salary $80,000$80K $80,000$80K $80,000$80K
Clauses
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement