Valeri Nichushkin buyout calculator, cap hit impact
Valeri Nichushkin Buyout Cap Implications
Birthdate March 4, 1995
If Valeri Nichushkin was bought out prior to the 2029-2030 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 34 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 $1,866,667
Remaining base salary
($2,800,000 * 67% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $933,333
(Total buyout cost/2 years)
Valeri Nichushkin projected buyout 2029-2030 season
2029-2030
2030-2031
Remaining Base Salary
$2,800,000
$2,800,000
$0
Original Cap Hit
$6,125,000
$0
Contract Signing Bonus
$2,000,000
$0
Contract Total Salary
($4,800,000)
($0)
Annual Buyout Cost
$933,333
$933,333
ACTUAL CAP HIT 
$4,258,333
$933,333
Savings
$1,866,667
$-933,333
Birthdate March 4, 1995
If Valeri Nichushkin was bought out prior to the 2029-2030 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 34 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 $1,866,667
Remaining base salary
($2,800,000 * 67% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $933,333
(Total buyout cost/2 years)
Valeri Nichushkin projected buyout 2029-2030 season
| 2029-2030 | 2030-2031 | |
|---|---|---|
| Remaining Base Salary $2,800,000 |
$2,800,000 | $0 |
| Original Cap Hit | $6,125,000 | $0 |
| Contract Signing Bonus | $2,000,000 | $0 |
| Contract Total Salary | ($4,800,000) | ($0) |
| Annual Buyout Cost | $933,333 | $933,333 |
| ACTUAL CAP HIT
|
$4,258,333 | $933,333 |
| Savings | $1,866,667 | $-933,333 |
Active Contract
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 | |||||||||