Contract Buyout Calculator - Clayton Keller, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2020-21 | 22 | $7,150,000 | $7,150,000 | - | $3,000,000 | $2,500,000 | $5,500,000 | $5,500,000 | ||
| 2021-22 | 23 | $7,150,000 | $7,150,000 | - | - | $7,000,000 | $7,000,000 | $7,000,000 | ||
| 2022-23 | 24 | $7,150,000 | $7,150,000 | - | $3,000,000 | $4,500,000 | $7,500,000 | $7,500,000 | ||
| 2023-24 | 25 | $7,150,000 | $7,150,000 | - | - | $6,000,000 | $6,000,000 | $6,000,000 | ||
| 2024-25 | 26 | NTC | $7,150,000 | $7,150,000 | - | - | $7,000,000 | $7,000,000 | $7,000,000 | |
| 2025-26 | 27 | NTC | $7,150,000 | $7,150,000 | - | - | $7,000,000 | $7,000,000 | $7,000,000 | |
| 2026-27 | 28 | NMC | $7,150,000 | $7,150,000 | - | $2,000,000 | $6,500,000 | $8,500,000 | $8,500,000 | |
| 2027-28 | 29 | NMC | $7,150,000 | $7,150,000 | - | $2,000,000 | $6,700,000 | $8,700,000 | $8,700,000 | |
| Total | - | $10,000,000 | $47,200,000 | $57,200,000 | $57,200,000 |
Signed:
Team: Arizona Coyotes
GM: -
Exp. Status:
Cap %:
Buyout Impact on Utah Hockey Club (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $7,000,000 | $2,244,444 | $4,755,556 | $7,150,000 | $2,394,444 | $4,755,556 |
| 2026-27 | $8,500,000 | $4,244,444 | $4,255,556 | $7,150,000 | $2,894,444 | $4,255,556 |
| 2027-28 | $8,700,000 | $4,244,444 | $4,455,556 | $7,150,000 | $2,694,444 | $4,455,556 |
| 2028-29 | $0 | $2,244,444 | $-2,244,444 | $0 | $2,244,444 | $-2,244,444 |
| 2029-30 | $0 | $2,244,444 | $-2,244,444 | $0 | $2,244,444 | $-2,244,444 |
| 2030-31 | $0 | $2,244,444 | $-2,244,444 | $0 | $2,244,444 | $-2,244,444 |