Alexander Romanov buyout calculator, cap hit impact
Alexander Romanov Buyout Cap Implications
Birthdate January 6, 2000
If Alexander Romanov 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 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 $1,666,667
Remaining base salary
($5,000,000 * 33% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $416,667
(Total buyout cost/4 years)
Alexander Romanov projected buyout 2023-2024 season
2023-2024
2024-2025
2025-2026
2026-2027
Remaining Base Salary
$5,000,000
$2,500,000
$2,500,000
$0
$0
Original Cap Hit
$2,500,000
$2,500,000
$0
$0
Contract Signing Bonus
$0
$0
$0
$0
Contract Total Salary
($2,500,000)
($2,500,000)
($0)
($0)
Annual Buyout Cost
$416,667
$416,667
$416,667
$416,667
ACTUAL CAP HIT 
$416,667
$416,667
$416,667
$416,667
Savings
$2,083,333
$2,083,333
$-416,667
$-416,667
Birthdate January 6, 2000
If Alexander Romanov 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 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 $1,666,667
Remaining base salary
($5,000,000 * 33% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $416,667
(Total buyout cost/4 years)
Alexander Romanov projected buyout 2023-2024 season
| 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | |
|---|---|---|---|---|
| Remaining Base Salary $5,000,000 |
$2,500,000 | $2,500,000 | $0 | $0 |
| Original Cap Hit | $2,500,000 | $2,500,000 | $0 | $0 |
| Contract Signing Bonus | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($2,500,000) | ($2,500,000) | ($0) | ($0) |
| Annual Buyout Cost | $416,667 | $416,667 | $416,667 | $416,667 |
| ACTUAL CAP HIT
|
$416,667 | $416,667 | $416,667 | $416,667 |
| Savings | $2,083,333 | $2,083,333 | $-416,667 | $-416,667 |
Active Contract
Signing Team
Signing Date August 22, 2022
Signing Status RFA
Agent Daniel Milstein
Qualifying Offer on Expiry $2,500,000
Signing Date August 22, 2022
Signing Status RFA
Agent Daniel Milstein
Qualifying Offer on Expiry $2,500,000
Standard Contract | 3 Years $7,500,000 2.99% of cap space
| 2022-2023 | 2023-2024 | 2024-2025 | ||
|---|---|---|---|---|
| Cap Hit | $2,500,000 | $2,500,000 | $2,500,000 | RFA |
| AAV | $2,500,000 | $2,500,000 | $2,500,000 | |
| Performance Bonuses | $0 | $0 | $0 | |
| Base Salary | $2,500,000 | $2,500,000 | $2,500,000 | |
| Signing Bonuses | $0 | $0 | $0 | |
| Total Salary | $2,500,000 | $2,500,000 | $2,500,000 | |
| Minors Salary | $2,500,000 | $2,500,000 | $2,500,000 | |
| Clauses | ||||
| UFA Year | ||||
| Buy It Out | Buy It Out | |||