Semyon Der-Arguchintsev buyout calculator, cap hit impact

Semyon Der-Arguchintsev Buyout Cap Implications

Birthdate September 15, 2000

If Semyon Der-Arguchintsev was bought out prior to the 2020-2021 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 19 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 $730,000
Remaining base salary
($2,190,000 * 33% buyout multiplier)
.

3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)

Annual buyout cost of $121,667
(Total buyout cost/6 years)

Semyon Der-Arguchintsev projected buyout 2020-2021 season
2020-2021 2021-2022 2022-2023 2023-2024 2024-2025 2025-2026
Remaining Base Salary
$2,190,000
$720,000 $720,000 $750,000 $0 $0 $0
Original Cap Hit $756,666 $756,666 $756,666 $0 $0 $0
Contract Signing Bonus $80,000 $0 $0 $0 $0 $0
Contract Total Salary ($800,000) ($720,000) ($750,000) ($0) ($0) ($0)
Annual Buyout Cost $121,667 $121,667 $121,667 $121,667 $121,667 $121,667
ACTUAL CAP HIT Toronto Maple Leafs logo $158,333 $158,333 $128,333 $121,667 $121,667 $121,667
Savings $598,333 $598,333 $628,333 $-121,667 $-121,667 $-121,667

Active Contract

Signing Team
Signing Date September 21, 2018
Agent Daniel Milstein
View Player Profile
Potential Lockout Year
Entry Level Contract | 3 Years $2,269,998 0.98% of cap space
2018-2019 2019-2020 2020-2021 2021-2022 2022-2023
Cap Hit $800,000 $783,333 $756,666 $756,666 $756,666
RFA
AAV $800,000 $783,333 $756,666 $756,666 $756,666
Performance Bonuses $0 $0 $0 $0 $0
Base Salary $0 $0 $720,000 $720,000 $750,000
Signing Bonuses $80,000 $80,000 $80,000 $0 $0
Total Salary $80,000 $80,000 $800,000 $720,000 $750,000
Minors Salary $0 $0 $70,000 $70,000 $70,000
Clauses
ENTRY-LEVEL SLIDE
ENTRY-LEVEL SLIDE
UFA Year
Buy It Out Buy It Out Buy It Out Buy It Out