Nikita Zadorov buyout calculator, cap hit impact
Nikita Zadorov Buyout Cap Implications
Birthdate April 16, 1995
If Nikita Zadorov was bought out prior to the 2019-2020 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 25 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $1,066,667
Remaining base salary
($3,200,000 * 33% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $533,333
(Total buyout cost/2 years)
Nikita Zadorov projected buyout 2019-2020 season
2020-2021
2021-2022
Remaining Base Salary
$3,200,000
$3,200,000
$0
Original Cap Hit
$3,200,000
$0
Contract Signing Bonus
$0
$0
Contract Total Salary
($3,200,000)
($0)
Annual Buyout Cost
$533,333
$533,333
ACTUAL CAP HIT 
$533,333
$533,333
Savings
$2,666,667
$-533,333
Birthdate April 16, 1995
If Nikita Zadorov was bought out prior to the 2019-2020 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 25 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $1,066,667
Remaining base salary
($3,200,000 * 33% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $533,333
(Total buyout cost/2 years)
Nikita Zadorov projected buyout 2019-2020 season
| 2020-2021 | 2021-2022 | |
|---|---|---|
| Remaining Base Salary $3,200,000 |
$3,200,000 | $0 |
| Original Cap Hit | $3,200,000 | $0 |
| Contract Signing Bonus | $0 | $0 |
| Contract Total Salary | ($3,200,000) | ($0) |
| Annual Buyout Cost | $533,333 | $533,333 |
| ACTUAL CAP HIT
|
$533,333 | $533,333 |
| Savings | $2,666,667 | $-533,333 |