NHL Buyout Calculator

Georgii Romanov

#31
age24
posG
shot
h6'5"
w207lbs
Birthdate
Dec 15, 1999
Player Profile

If Georgii Romanov was bought out prior to the 2023-2024 season.

Total Cost

$1,630,000$1.63M
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 23 years old at the buyout, giving him a 33% buyout multiplier.
$543,333$543K
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$135,833$136K
$543,333$543K / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
23/24
24/25
26/27
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2024-25
Buyout Length 4
Buyout End 2026-27

Buyout Summary

Abbreviated $Amounts
Georgii Romanov
2023-24 2024-25 2025-26 2026-27
Original Cap Hit
$910,000$910K $910,000$910K - -
Base Salary
($775,000$775K) ($855,000$855K) (-) (-)
Total Salary ($870,000$870K) ($950,000$950K) (-) (-)
Signing Bonus $95,000$95K $95,000$95K - -
Annual Buyout Cost $135,833$136K $135,833$136K $135,833$136K $135,833$136K
Actual Cap Hit
$270,833$271K
$190,833$191K
$135,833$136K
$135,833$136K
Savings
100.0%
$639,167$639K
$719,167$719K
$-135,833$-136K
$-135,833$-136K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2025 Entry Level Contract
2yrs
value$1,820,000$1.82M
cap hit$910,000$910K
Abbreviated $Amounts
2023-24
Buy Out
2024-25
2025
Cap Hit $910,000$910K $910,000$910K
RFA
25yrs
AAV $950,000$950K $950,000$950K
Base $775,000$775K $855,000$855K
Performance Bonuses $80,000$80K -
Signing Bonuses $95,000$95K $95,000$95K
Total Salary $870,000$870K $950,000$950K
Minors Salary $82,500$83K $82,500$83K
Clauses
-
-
UFA Year

Advertisement
Advertisement
Advertisement