Valeri Nichushkin buyout calculator, cap hit impact

Northstar Bets Northstar Bets

Valeri Nichushkin Buyout Cap Implications

Birthdate March 4, 1995

Valeri Nichushkin was bought by Dallas Stars logo 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 was 24 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier

The total buyout cost was $900,000
Remaining base salary
($2,700,000 * 33% buyout multiplier)
.

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

Annual buyout cost of $450,000
(Total buyout cost/2 years)

Valeri Nichushkin buyout details 2019-2020 season
2019-2020 2020-2021
Remaining Base Salary
$2,700,000
$2,700,000 $0
Original Cap Hit $2,950,000 $0
Contract Signing Bonus $500,000 $0
Contract Total Salary ($3,200,000) ($0)
Annual Buyout Cost $450,000 $450,000
ACTUAL CAP HIT Dallas Stars logo $700,000 $450,000
Savings $2,250,000 $-450,000

Active Contract

Signing Team Colorado Avalanche logo
Signing Date July 11, 2022
Signing Status UFA
Agent Mark Gandler & Todd Diamond
View Player Profile
Potential Lockout Year
Standard Contract | 8 Years $49,000,000 7.42% of cap space
2022-2023 2023-2024 2024-2025 2025-2026 2026-2027 2027-2028 2028-2029 2029-2030
Cap Hit $6,125,000 $6,125,000 $6,125,000 $6,125,000 $6,125,000 $6,125,000 $6,125,000 $6,125,000
UFA
AAV $6,125,000 $6,125,000 $6,125,000 $6,125,000 $6,125,000 $6,125,000 $6,125,000 $6,125,000
Performance Bonuses $0 $0 $0 $0 $0 $0 $0 $0
Base Salary $6,000,000 $7,500,000 $8,000,000 $7,300,000 $4,800,000 $4,800,000 $2,800,000 $2,800,000
Signing Bonuses $0 $0 $0 $0 $1,000,000 $0 $2,000,000 $2,000,000
Total Salary $6,000,000 $7,500,000 $8,000,000 $7,300,000 $5,800,000 $4,800,000 $4,800,000 $4,800,000
Minors Salary $6,000,000 $7,500,000 $8,000,000 $7,300,000 $5,800,000 $4,800,000 $4,800,000 $4,800,000
Clauses NMC NMC NMC M-NTC M-NTC M-NTC 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 Buy It Out
Years 4-8 12 Team No Trade List