Alexander Pashin buyout calculator, cap hit impact

Northstar Bets Northstar Bets

Alexander Pashin Buyout Cap Implications

Birthdate July 28, 2002

If Alexander Pashin was bought out prior to the 2023-2024 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 20 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 $516,667
Remaining base salary
($1,550,000 * 33% buyout multiplier)
.

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

Annual buyout cost of $129,167
(Total buyout cost/4 years)

Alexander Pashin projected buyout 2023-2024 season
2023-2024 2024-2025 2025-2026 2026-2027
Remaining Base Salary
$1,550,000
$775,000 $775,000 $0 $0
Original Cap Hit $826,667 $826,667 $0 $0
Contract Signing Bonus $60,000 $60,000 $0 $0
Contract Total Salary ($835,000) ($835,000) ($0) ($0)
Annual Buyout Cost $129,167 $129,167 $129,167 $129,167
ACTUAL CAP HIT Carolina Hurricanes logo $180,834 $180,834 $129,167 $129,167
Savings $645,833 $645,833 $-129,167 $-129,167

Active Contract

Signing Team Carolina Hurricanes logo
Signing Date May 2, 2022
Agent Craig Oster
Entry Level Contract | 3 Years $2,480,001 1.00% of cap space
2022-2023 2023-2024 2024-2025
Cap Hit $826,667 $826,667 $826,667
RFA
AAV $831,667 $831,667 $831,667
Performance Bonuses $5,000 $5,000 $5,000
Base Salary $750,000 $775,000 $775,000
Signing Bonuses $60,000 $60,000 $60,000
Total Salary $810,000 $835,000 $835,000
Minors Salary $80,000 $80,000 $80,000
Clauses
UFA Year
Buy It Out Buy It Out Buy It Out