Sergei Bobrovsky buyout calculator, cap hit impact

Sergei Bobrovsky Buyout Cap Implications

Birthdate September 20, 1988

If Sergei Bobrovsky was bought out prior to the 2022-2023 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 33 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 $14,000,000
Remaining base salary
($21,000,000 * 67% buyout multiplier)
.

4 years left in contract.
Buyout applied over 8 years
(2x years remaining on contract)

Annual buyout cost of $1,750,000
(Total buyout cost/8 years)

Sergei Bobrovsky projected buyout 2022-2023 season
2022-2023 2023-2024 2024-2025 2025-2026 2026-2027 2027-2028 2028-2029 2029-2030
Remaining Base Salary
$21,000,000
$6,000,000 $5,000,000 $5,000,000 $5,000,000 $0 $0 $0 $0
Original Cap Hit $10,000,000 $10,000,000 $10,000,000 $10,000,000 $0 $0 $0 $0
Contract Signing Bonus $6,000,000 $5,000,000 $1,500,000 $1,000,000 $0 $0 $0 $0
Contract Total Salary ($12,000,000) ($10,000,000) ($6,500,000) ($6,000,000) ($0) ($0) ($0) ($0)
Annual Buyout Cost $1,750,000 $1,750,000 $1,750,000 $1,750,000 $1,750,000 $1,750,000 $1,750,000 $1,750,000
ACTUAL CAP HIT Florida Panthers logo $5,750,000 $6,750,000 $6,750,000 $6,750,000 $1,750,000 $1,750,000 $1,750,000 $1,750,000
Savings $4,250,000 $3,250,000 $3,250,000 $3,250,000 $-1,750,000 $-1,750,000 $-1,750,000 $-1,750,000

Active Contract

Signing Team
Signing Date July 1, 2019
Signing Status UFA
Agent Paul Theofanous
View Player Profile
Potential Lockout Year
Standard Contract | 7 Years $70,000,000 12.27% of cap space
2019-2020 2020-2021 2021-2022 2022-2023 2023-2024 2024-2025 2025-2026
Cap Hit $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000
UFA
AAV $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000
Performance Bonuses $0 $0 $0 $0 $0 $0 $0
Base Salary $4,000,000 $6,000,000 $6,000,000 $6,000,000 $5,000,000 $5,000,000 $5,000,000
Signing Bonuses $7,500,000 $6,000,000 $6,000,000 $6,000,000 $5,000,000 $1,500,000 $1,000,000
Total Salary $11,500,000 $12,000,000 $12,000,000 $12,000,000 $10,000,000 $6,500,000 $6,000,000
Minors Salary $11,500,000 $12,000,000 $12,000,000 $12,000,000 $10,000,000 $6,500,000 $6,000,000
Clauses NMC NMC NMC NMC NMC 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
NMC first 5 years, 2024-2025: 16-team no trade list