Dmitri Kuzmin buyout calculator, cap hit impact

Northstar Bets Northstar Bets

Dmitri Kuzmin Buyout Cap Implications

Birthdate April 23, 2003

If Dmitri Kuzmin was bought out prior to the 2022-2023 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 19 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 $766,667
Remaining base salary
($2,300,000 * 33% buyout multiplier)
.

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

Annual buyout cost of $127,778
(Total buyout cost/6 years)

Dmitri Kuzmin projected buyout 2022-2023 season
2022-2023 2023-2024 2024-2025 2025-2026 2026-2027 2027-2028
Remaining Base Salary
$2,300,000
$750,000 $775,000 $775,000 $0 $0 $0
Original Cap Hit $828,333 $828,333 $828,333 $0 $0 $0
Contract Signing Bonus $92,500 $92,500 $0 $0 $0 $0
Contract Total Salary ($842,500) ($867,500) ($775,000) ($0) ($0) ($0)
Annual Buyout Cost $127,778 $127,778 $127,778 $127,778 $127,778 $127,778
ACTUAL CAP HIT Winnipeg Jets logo $206,111 $181,111 $181,111 $127,778 $127,778 $127,778
Savings $622,222 $647,222 $647,222 $-127,778 $-127,778 $-127,778

Active Contract

Signing Team Winnipeg Jets logo
Signing Date August 15, 2021
Agent Daniel Milstein
Entry Level Contract | 3 Years $2,484,999 0.99% of cap space
2021-2022 2022-2023 2023-2024 2024-2025
Cap Hit $820,000 $828,333 $828,333 $828,333
RFA
AAV $866,667 $875,000 $875,000 $875,000
Performance Bonuses $0 $0 $82,500 $57,500
Base Salary $0 $750,000 $775,000 $775,000
Signing Bonuses $0 $92,500 $92,500 $0
Total Salary $0 $842,500 $867,500 $775,000
Minors Salary $0 $80,000 $80,000 $80,000
Clauses
ENTRY-LEVEL SLIDE
UFA Year
Buy It Out Buy It Out Buy It Out