Pyotr Kochetkov buyout calculator, cap hit impact

Pyotr Kochetkov Buyout Cap Implications

Birthdate June 25, 1999

If Pyotr Kochetkov was bought out prior to the 2025-2026 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 26 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 $2,833,333
Remaining base salary
($4,250,000 * 67% buyout multiplier)
.

2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)

Annual buyout cost of $708,333
(Total buyout cost/4 years)

Pyotr Kochetkov projected buyout 2025-2026 season
2025-2026 2026-2027 2027-2028 2028-2029
Remaining Base Salary
$4,250,000
$1,750,000 $2,500,000 $0 $0
Original Cap Hit $2,000,000 $2,000,000 $0 $0
Contract Signing Bonus $0 $0 $0 $0
Contract Total Salary ($1,750,000) ($2,500,000) ($0) ($0)
Annual Buyout Cost $708,333 $708,333 $708,333 $708,333
ACTUAL CAP HIT Carolina Hurricanes logo $958,333 $208,333 $708,333 $708,333
Savings $1,041,667 $1,791,667 $-708,333 $-708,333

Active Contract

Signing Team Carolina Hurricanes logo
Signing Date November 23, 2022
Signing Status RFA
Agent Daniel Milstein
View Player Profile
Potential Lockout Year
Standard Contract | 4 Years $8,000,000 2.40% of cap space
2023-2024 2024-2025 2025-2026 2026-2027
Cap Hit $2,000,000 $2,000,000 $2,000,000 $2,000,000
UFA
AAV $2,000,000 $2,000,000 $2,000,000 $2,000,000
Performance Bonuses $0 $0 $0 $0
Base Salary $1,500,000 $1,750,000 $1,750,000 $2,500,000
Signing Bonuses $500,000 $0 $0 $0
Total Salary $2,000,000 $1,750,000 $1,750,000 $2,500,000
Minors Salary $2,000,000 $1,750,000 $1,750,000 $2,500,000
Clauses
UFA Year
Buy It Out Buy It Out Buy It Out Buy It Out