NHL Buyout Calculator

Mikhail Sergachev

#98
age25
posD
shotl
h6'3"
w216lbs
Birthdate
Jun 25, 1998
Player Profile

If Mikhail Sergachev was bought out prior to the 2024-2025 season.

Total Cost

$40,950,000$40.95M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 26 years old at the buyout, giving him a 67% buyout multiplier.
$27,300,000$27.30M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$1,950,000$1.95M
 $27,300,000$27.30M / 14yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
14yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
$
24/25
30/31
37/38
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 7
Contract End 2030-31
Buyout Length 14
Buyout End 2037-38

Buyout Summary

Abbreviated $Amounts
2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36 2036-37 2037-38
Original Cap Hit
 $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M - - - - - - -
Base Salary
 ($5,050,000$5.05M) ($6,050,000$6.05M) ($7,300,000$7.30M) ($5,637,500$5.64M) ($5,637,500$5.64M) ($5,637,500$5.64M) ($5,637,500$5.64M) (-) (-) (-) (-) (-) (-) (-)
Total Salary ($11,050,000$11.05M) ($11,050,000$11.05M) ($8,300,000$8.30M) ($6,637,500$6.64M) ($6,637,500$6.64M) ($6,637,500$6.64M) ($6,637,500$6.64M) (-) (-) (-) (-) (-) (-) (-)
Signing Bonus $6,000,000$6.00M $5,000,000$5.00M $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M - - - - - - -
Annual Buyout Cost $1,950,000$1.95M $1,950,000$1.95M $1,950,000$1.95M $1,950,000$1.95M $1,950,000$1.95M $1,950,000$1.95M $1,950,000$1.95M $1,950,000$1.95M $1,950,000$1.95M $1,950,000$1.95M $1,950,000$1.95M $1,950,000$1.95M $1,950,000$1.95M $1,950,000$1.95M
Actual Cap Hit
$5,400,000$5.40M
$4,400,000$4.40M
$3,150,000$3.15M
$4,812,500$4.81M
$4,812,500$4.81M
$4,812,500$4.81M
$4,812,500$4.81M
$1,950,000$1.95M
$1,950,000$1.95M
$1,950,000$1.95M
$1,950,000$1.95M
$1,950,000$1.95M
$1,950,000$1.95M
$1,950,000$1.95M
Savings
100.0%
$3,100,000$3.10M
$4,100,000$4.10M
$5,350,000$5.35M
$3,687,500$3.69M
$3,687,500$3.69M
$3,687,500$3.69M
$3,687,500$3.69M
$-1,950,000$-1.95M
$-1,950,000$-1.95M
$-1,950,000$-1.95M
$-1,950,000$-1.95M
$-1,950,000$-1.95M
$-1,950,000$-1.95M
$-1,950,000$-1.95M
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2031 Standard Contract
8yrs
value$68,000,000$68.00M
cap hit$8,500,000$8.50M
Abbreviated $Amounts
2023-24
 Buy Out
2024-25
 Buy Out
2025-26
 Buy Out
2026-27
 Buy Out
2027-28
 Buy Out
2028-29
 Buy Out
2029-30
 Buy Out
2030-31
2031
Cap Hit $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M
UFA
33yrs
AAV $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M $8,500,000$8.50M
Base $4,550,000$4.55M $5,050,000$5.05M $6,050,000$6.05M $7,300,000$7.30M $5,637,500$5.64M $5,637,500$5.64M $5,637,500$5.64M $5,637,500$5.64M
Performance Bonuses - - - - - - - -
Signing Bonuses $6,500,000$6.50M $6,000,000$6.00M $5,000,000$5.00M $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M $1,000,000$1.00M
Total Salary $11,050,000$11.05M $11,050,000$11.05M $11,050,000$11.05M $8,300,000$8.30M $6,637,500$6.64M $6,637,500$6.64M $6,637,500$6.64M $6,637,500$6.64M
Minors Salary $11,050,000$11.05M $11,050,000$11.05M $11,050,000$11.05M $8,300,000$8.30M $6,637,500$6.64M $6,637,500$6.64M $6,637,500$6.64M $6,637,500$6.64M
Clauses
-
NTC
NTC
M-NTC
M-NTC
M-NTC
M-NTC
M-NTC
UFA Year
PuckPedia
Apr 23
PuckPedia
RT @PuckReportNHL: 11 teams will carry a performance bonus overage cap hit next season ⁦@PuckPedia⁩ t.co/x7GFeQsGEo
PuckPedia
Apr 23
PuckPedia
7 teams actually finished over the cap but did not incur any bonuses and will not have an overage. This will increase to 8 if Florida does not win the Cup That & more on bonus overages: t.co/pgv5639r5C t.co/HeMQFSRDMD
Advertisement
Advertisement
Advertisement