NHL Buyout Calculator

Kyle Burroughs

#4
age28
posD
shotr
h6'0"
w194lbs
Birthdate
Jul 12, 1995
Player Profile

If Kyle Burroughs was bought out prior to the 2024-2025 season.

Total Cost

$2,200,000$2.20M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 28 years old at the buyout, giving him a 67% buyout multiplier.
$1,466,667$1.47M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$366,667$367K
$1,466,667$1.47M / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
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
$1,100,000$1.10M $1,100,000$1.10M - -
Base Salary
($1,100,000$1.10M) ($1,100,000$1.10M) (-) (-)
Total Salary ($1,100,000$1.10M) ($1,100,000$1.10M) (-) (-)
Signing Bonus - - - -
Annual Buyout Cost $366,667$367K $366,667$367K $366,667$367K $366,667$367K
Actual Cap Hit
$366,667$367K
$366,667$367K
$366,667$367K
$366,667$367K
Savings
100.0%
$733,333$733K
$733,333$733K
$-366,667$-367K
$-366,667$-367K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2026 Standard Contract
3yrs
value$3,300,000$3.30M
cap hit$1,100,000$1.10M
Abbreviated $Amounts
2023-24
Buy Out
2024-25
Buy Out
2025-26
2026
Cap Hit $1,100,000$1.10M $1,100,000$1.10M $1,100,000$1.10M
UFA
30yrs
AAV $1,100,000$1.10M $1,100,000$1.10M $1,100,000$1.10M
Base $1,100,000$1.10M $1,100,000$1.10M $1,100,000$1.10M
Performance Bonuses - - -
Signing Bonuses - - -
Total Salary $1,100,000$1.10M $1,100,000$1.10M $1,100,000$1.10M
Minors Salary $1,100,000$1.10M $1,100,000$1.10M $1,100,000$1.10M
Clauses
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement