Alex Nedeljkovic buyout calculator, cap hit impact


Alex Nedeljkovic Buyout Cap Implications

Birthdate January 7, 1996

If Alex Nedeljkovic was bought out prior to the 2019-2020 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 23 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier

The total buyout cost would be $491,667
Remaining base salary
($1,475,000 * 33% buyout multiplier)
.

2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)

Annual buyout cost of $122,917
(Total buyout cost/4 years)

Alex Nedeljkovic projected buyout 2019-2020 season
2019-2020 2020-2021 2021-2022 2022-2023
Remaining Base Salary
$1,475,000
$725,000 $750,000 $0 $0
Original Cap Hit $737,500 $737,500 $0 $0
Contract Signing Bonus $0 $0 $0 $0
Contract Total Salary ($725,000) ($750,000) ($0) ($0)
Annual Buyout Cost $122,917 $122,917 $122,917 $122,917
ACTUAL CAP HIT Carolina Hurricanes logo $135,417 $110,417 $122,917 $122,917
Savings $602,083 $627,083 $-122,917 $-122,917

Active Contract

Signing Team
Signing Date June 28, 2019
Signing Status RFA
Agent Richard Evans
Standard Contract | 2 Years $1,475,000 0.90% of cap space
2019-2020 2020-2021
Cap Hit $737,500 $737,500
RFA
AAV $737,500 $737,500
Performance Bonuses $0 $0
Base Salary $725,000 $750,000
Signing Bonuses $0 $0
Total Salary $725,000 $750,000
Minors Salary $70,000 $750,000
Clauses
UFA Year
Buy It Out Buy It Out