Nazem Kadri buyout calculator, cap hit impact

Northstar Bets Northstar Bets

Nazem Kadri Buyout Cap Implications

Birthdate October 6, 1990

If Nazem Kadri was bought out prior to the 2028-2029 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 37 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 $4,666,667
Remaining base salary
($7,000,000 * 67% buyout multiplier)
.

1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)

Annual buyout cost of $2,333,333
(Total buyout cost/2 years)

Nazem Kadri projected buyout 2028-2029 season
2028-2029 2029-2030
Remaining Base Salary
$7,000,000
$7,000,000 $0
Original Cap Hit $7,000,000 $0
Contract Signing Bonus $0 $0
Contract Total Salary ($7,000,000) ($0)
Annual Buyout Cost $2,333,333 $2,333,333
ACTUAL CAP HIT Calgary Flames logo $2,333,333 $2,333,333
Savings $4,666,667 $-2,333,333

Active Contract

Signing Team Calgary Flames logo
Signing Date August 18, 2022
Signing Status UFA
Agent Darren Ferris
View Player Profile
Potential Lockout Year
Standard Contract | 7 Years $49,000,000 8.48% of cap space
2022-2023 2023-2024 2024-2025 2025-2026 2026-2027 2027-2028 2028-2029
Cap Hit $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000
UFA
AAV $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000
Performance Bonuses $0 $0 $0 $0 $0 $0 $0
Base Salary $4,500,000 $4,500,000 $4,500,000 $4,500,000 $6,000,000 $7,000,000 $7,000,000
Signing Bonuses $2,500,000 $2,500,000 $2,500,000 $2,500,000 $1,000,000 $0 $0
Total Salary $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000
Minors Salary $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000 $7,000,000
Clauses NMC NMC NMC NMC M-NTC M-NTC M-NTC
UFA Year
Buy It Out Buy It Out Buy It Out Buy It Out Buy It Out Buy It Out Buy It Out
Years 5-7 13 team no trade list