Ivan Barbashev buyout calculator, cap hit impact
Ivan Barbashev Buyout Cap Implications
Birthdate December 14, 1995
If Ivan Barbashev 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 27 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 $14,000,000
Remaining base salary
($21,000,000 * 67% buyout multiplier).
5 years left in contract.
Buyout applied over 10 years
(2x years remaining on contract)
Annual buyout cost of $1,400,000
(Total buyout cost/10 years)
Ivan Barbashev projected buyout 2022-2023 season
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
2029-2030
2030-2031
2031-2032
2032-2033
Remaining Base Salary
$21,000,000
$3,000,000
$5,400,000
$4,200,000
$4,200,000
$4,200,000
$0
$0
$0
$0
$0
Original Cap Hit
$5,000,000
$5,000,000
$5,000,000
$5,000,000
$5,000,000
$0
$0
$0
$0
$0
Contract Signing Bonus
$4,000,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
Contract Total Salary
($7,000,000)
($5,400,000)
($4,200,000)
($4,200,000)
($4,200,000)
($0)
($0)
($0)
($0)
($0)
Annual Buyout Cost
$1,400,000
$1,400,000
$1,400,000
$1,400,000
$1,400,000
$1,400,000
$1,400,000
$1,400,000
$1,400,000
$1,400,000
ACTUAL CAP HIT 
$3,400,000
$1,000,000
$2,200,000
$2,200,000
$2,200,000
$1,400,000
$1,400,000
$1,400,000
$1,400,000
$1,400,000
Savings
$1,600,000
$4,000,000
$2,800,000
$2,800,000
$2,800,000
$-1,400,000
$-1,400,000
$-1,400,000
$-1,400,000
$-1,400,000
Birthdate December 14, 1995
If Ivan Barbashev 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 27 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 $14,000,000
Remaining base salary
($21,000,000 * 67% buyout multiplier).
5 years left in contract.
Buyout applied over 10 years
(2x years remaining on contract)
Annual buyout cost of $1,400,000
(Total buyout cost/10 years)
Ivan Barbashev projected buyout 2022-2023 season
| 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | 2030-2031 | 2031-2032 | 2032-2033 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Remaining Base Salary $21,000,000 |
$3,000,000 | $5,400,000 | $4,200,000 | $4,200,000 | $4,200,000 | $0 | $0 | $0 | $0 | $0 |
| Original Cap Hit | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $0 | $0 | $0 | $0 | $0 |
| Contract Signing Bonus | $4,000,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($7,000,000) | ($5,400,000) | ($4,200,000) | ($4,200,000) | ($4,200,000) | ($0) | ($0) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $1,400,000 | $1,400,000 | $1,400,000 | $1,400,000 | $1,400,000 | $1,400,000 | $1,400,000 | $1,400,000 | $1,400,000 | $1,400,000 |
| ACTUAL CAP HIT
|
$3,400,000 | $1,000,000 | $2,200,000 | $2,200,000 | $2,200,000 | $1,400,000 | $1,400,000 | $1,400,000 | $1,400,000 | $1,400,000 |
| Savings | $1,600,000 | $4,000,000 | $2,800,000 | $2,800,000 | $2,800,000 | $-1,400,000 | $-1,400,000 | $-1,400,000 | $-1,400,000 | $-1,400,000 |
Active Contract
Standard Contract | 5 Years $25,000,000 5.99% of cap space
| 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | ||
|---|---|---|---|---|---|---|
| Cap Hit | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA |
| AAV | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $3,000,000 | $5,400,000 | $4,200,000 | $4,200,000 | $4,200,000 | |
| Signing Bonuses | $4,000,000 | $0 | $0 | $0 | $0 | |
| Total Salary | $7,000,000 | $5,400,000 | $4,200,000 | $4,200,000 | $4,200,000 | |
| Minors Salary | $7,000,000 | $5,400,000 | $4,200,000 | $4,200,000 | $4,200,000 | |
| Clauses | M-NTC | M-NTC | M-NTC | M-NTC | M-NTC | |
| UFA Year | ||||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | Buy It Out | ||
| Yr 1-3: 8 Team No Trade List; Yr 4-5: 5 Team No Trade List | ||||||