Ilya Mikheyev buyout calculator, cap hit impact
Ilya Mikheyev Buyout Cap Implications
Birthdate October 10, 1994
If Ilya Mikheyev was bought out prior to the 2025-2026 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 30 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 $2,766,667
Remaining base salary
($4,150,000 * 67% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $1,383,333
(Total buyout cost/2 years)
Ilya Mikheyev projected buyout 2025-2026 season
2025-2026
2026-2027
Remaining Base Salary
$4,150,000
$4,150,000
$0
Original Cap Hit
$4,750,000
$0
Contract Signing Bonus
$0
$0
Contract Total Salary
($4,150,000)
($0)
Annual Buyout Cost
$1,383,333
$1,383,333
ACTUAL CAP HIT 
$1,983,333
$1,383,333
Savings
$2,766,667
$-1,383,333
Birthdate October 10, 1994
If Ilya Mikheyev was bought out prior to the 2025-2026 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 30 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 $2,766,667
Remaining base salary
($4,150,000 * 67% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $1,383,333
(Total buyout cost/2 years)
Ilya Mikheyev projected buyout 2025-2026 season
| 2025-2026 | 2026-2027 | |
|---|---|---|
| Remaining Base Salary $4,150,000 |
$4,150,000 | $0 |
| Original Cap Hit | $4,750,000 | $0 |
| Contract Signing Bonus | $0 | $0 |
| Contract Total Salary | ($4,150,000) | ($0) |
| Annual Buyout Cost | $1,383,333 | $1,383,333 |
| ACTUAL CAP HIT
|
$1,983,333 | $1,383,333 |
| Savings | $2,766,667 | $-1,383,333 |
Active Contract
Standard Contract | 4 Years $19,000,000 5.69% of cap space
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | ||
|---|---|---|---|---|---|
| Cap Hit | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | UFA |
| AAV | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | |
| Base Salary | $4,350,000 | $5,350,000 | $5,150,000 | $4,150,000 | |
| Signing Bonuses | $0 | $0 | $0 | $0 | |
| Total Salary | $4,350,000 | $5,350,000 | $5,150,000 | $4,150,000 | |
| Minors Salary | $4,350,000 | $5,350,000 | $5,150,000 | $4,150,000 | |
| Clauses | M-NTC | M-NTC | M-NTC | M-NTC | |
| UFA Year | |||||
| Buy It Out | Buy It Out | Buy It Out | |||
| 12 Team No Trade throughout | |||||