NHL Buyout Calculator

Trevor Kuntar

#8
age22
posC
shotl
h6'0"
w196lbs
Birthdate
Jun 20, 2001
Player Profile

If Trevor Kuntar was bought out prior to the 2024-2025 season.

Total Cost

$775,000$775K
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 23 years old at the buyout, giving him a 33% buyout multiplier.
$258,333$258K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$129,167$129K
$258,333$258K / 2yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
2yrs
-$
-$
$
24/25
25/26
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 1
Contract End 2024-25
Buyout Length 2
Buyout End 2025-26

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26
Original Cap Hit
$867,500$868K -
Base Salary
($775,000$775K) (-)
Total Salary ($867,500$868K) (-)
Signing Bonus $92,500$93K -
Annual Buyout Cost $129,167$129K $129,167$129K
Actual Cap Hit
$221,667$222K
$129,167$129K
Savings
100.0%
$645,833$646K
$-129,167$-129K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2025 Entry Level Contract
2yrs
value$1,735,000$1.74M
cap hit$867,500$868K
Abbreviated $Amounts
2023-24
Buy Out
2024-25
2025
Cap Hit $867,500$868K $867,500$868K
RFA
24yrs
AAV $925,000$925K $925,000$925K
Base $775,000$775K $775,000$775K
Performance Bonuses $57,500$58K $57,500$58K
Signing Bonuses $92,500$93K $92,500$93K
Total Salary $867,500$868K $867,500$868K
Minors Salary $80,000$80K $80,000$80K
Clauses
-
-
UFA Year

Advertisement
Advertisement
Advertisement