NHL Buyout Calculator

Nikita Novikov

#74
age20
posD
shotl
h6'4"
w198lbs
Birthdate
Jul 25, 2003
Player Profile

If Nikita Novikov was bought out prior to the 2024-2025 season.

Total Cost

$1,550,000
Total Remaining Base Salary
33%
Buyout Multiplier
He would be 20 years old at the buyout, giving him a 33% buyout multiplier.
$516,667
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$129,167
$517K / 4yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
4yrs
-$
-$
-$
-$
$
$
24/25
25/26
27/28
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 2
Contract End 2025-2026
Buyout Length 4
Buyout End 2027-2028

Buyout Summary

2024-25 2025-26 2026-27 2027-28
Original Cap Hit
$868K $868K - -
Base Salary
( $775K) ( $775K) (-) (-)
Total Salary ( $868K) ( $868K) (-) (-)
Signing Bonus $93K $93K - -
Annual Buyout Cost $129K $129K $129K $129K
ACTUAL CAP HIT
$222K
$222K
$129K
$129K
Savings
100.0%
$646K
$646K
$-129K
$-129K
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2023-2026 Entry Level Contract
3yrs
value$2.6M
cap hit$868K
2023-24
Buy Out
2024-25
Buy Out
2025-26
2026
Cap Hit $868K $868K $868K
RFA
22yrs
AAV $925K $925K $925K
Base $775K $775K $775K
Performance Bonuses $58K $58K $58K
Signing Bonuses $93K $93K $93K
Total Salary $868K $868K $868K
Minors Salary $80K $80K $80K
Clauses
-
-
-
UFA Year

Advertisement
Advertisement
Advertisement