Georgii Romanov buyout calculator, cap hit impact
Georgii Romanov Buyout Cap Implications
Birthdate December 15, 1999
If Georgii 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 $543,333
Remaining base salary
($1,630,000 * 33% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $135,833
(Total buyout cost/4 years)
Georgii Romanov projected buyout 2023-2024 season
2023-2024
2024-2025
2025-2026
2026-2027
Remaining Base Salary
$1,630,000
$775,000
$855,000
$0
$0
Original Cap Hit
$910,000
$910,000
$0
$0
Contract Signing Bonus
$95,000
$95,000
$0
$0
Contract Total Salary
($870,000)
($950,000)
($0)
($0)
Annual Buyout Cost
$135,833
$135,833
$135,833
$135,833
ACTUAL CAP HIT 
$270,833
$190,833
$135,833
$135,833
Savings
$639,167
$719,167
$-135,833
$-135,833
Birthdate December 15, 1999
If Georgii 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 $543,333
Remaining base salary
($1,630,000 * 33% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $135,833
(Total buyout cost/4 years)
Georgii Romanov projected buyout 2023-2024 season
| 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | |
|---|---|---|---|---|
| Remaining Base Salary $1,630,000 |
$775,000 | $855,000 | $0 | $0 |
| Original Cap Hit | $910,000 | $910,000 | $0 | $0 |
| Contract Signing Bonus | $95,000 | $95,000 | $0 | $0 |
| Contract Total Salary | ($870,000) | ($950,000) | ($0) | ($0) |
| Annual Buyout Cost | $135,833 | $135,833 | $135,833 | $135,833 |
| ACTUAL CAP HIT
|
$270,833 | $190,833 | $135,833 | $135,833 |
| Savings | $639,167 | $719,167 | $-135,833 | $-135,833 |
Active Contract
Entry Level Contract | 2 Years $1,820,000 1.09% of cap space
| 2023-2024 | 2024-2025 | ||
|---|---|---|---|
| Cap Hit | $910,000 | $910,000 | RFA |
| AAV | $950,000 | $950,000 | |
| Performance Bonuses | $80,000 | $0 | |
| Base Salary | $775,000 | $855,000 | |
| Signing Bonuses | $95,000 | $95,000 | |
| Total Salary | $870,000 | $950,000 | |
| Minors Salary | $82,500 | $82,500 | |
| Clauses | |||
| UFA Year | |||
| Buy It Out | Buy It Out | ||