Alexander Radulov buyout calculator, cap hit impact

Alexander Radulov Buyout Cap Implications

Birthdate July 5, 1986

If Alexander Radulov 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 32 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier

The total buyout cost would be $4,833,333
Remaining base salary
($7,250,000 * 67% buyout multiplier)
.

3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)

Annual buyout cost of $805,556
(Total buyout cost/6 years)

Alexander Radulov projected buyout 2019-2020 season
2019-2020 2020-2021 2021-2022 2022-2023 2023-2024 2024-2025
Remaining Base Salary
$7,250,000
$3,600,000 $1,000,000 $2,650,000 $0 $0 $0
Original Cap Hit $6,250,000 $6,250,000 $6,250,000 $0 $0 $0
Contract Signing Bonus $3,000,000 $3,000,000 $2,000,000 $0 $0 $0
Contract Total Salary ($6,600,000) ($4,000,000) ($4,650,000) ($0) ($0) ($0)
Annual Buyout Cost $805,556 $805,556 $805,556 $805,556 $805,556 $805,556
ACTUAL CAP HIT Dallas Stars logo $3,455,556 $6,055,556 $4,405,556 $805,556 $805,556 $805,556
Savings $2,794,444 $194,444 $1,844,444 $-805,556 $-805,556 $-805,556

Active Contract

Signing Team
Signing Date July 3, 2017
Signing Status UFA
Agent Maxim Moliver
Standard Contract | 5 Years $31,250,000 7.67% of cap space
2017-2018 2018-2019 2019-2020 2020-2021 2021-2022
Cap Hit $6,250,000 $6,250,000 $6,250,000 $6,250,000 $6,250,000
UFA
AAV $6,250,000 $6,250,000 $6,250,000 $6,250,000 $6,250,000
Performance Bonuses $0 $0 $0 $0 $0
Base Salary $1,000,000 $5,000,000 $3,600,000 $1,000,000 $2,650,000
Signing Bonuses $7,000,000 $3,000,000 $3,000,000 $3,000,000 $2,000,000
Total Salary $8,000,000 $8,000,000 $6,600,000 $4,000,000 $4,650,000
Minors Salary $8,000,000 $8,000,000 $6,600,000 $4,000,000 $4,650,000
Clauses NMC NMC NMC M-NTC
NMC
M-NTC
NMC
UFA Year
Buy It Out Buy It Out Buy It Out