Contract Buyout Calculator - Nikita Zadorov, 2025

Contract Being Bought Out

Season Age* Clause Cap Hit AAV Perf. Bonus Sign. Bonus Salary Compensation Minors Salary Status
2024-25 29 NMC $5,000,000 $5,000,000 - $4,000,000 $2,000,000 $6,000,000 $6,000,000
2025-26 30 NTC $5,000,000 $5,000,000 - $2,000,000 $3,150,000 $5,150,000 $5,150,000
2026-27 31 M-NTC $5,000,000 $5,000,000 - $1,000,000 $4,500,000 $5,500,000 $5,500,000
2027-28 32 M-NTC $5,000,000 $5,000,000 - $1,500,000 $4,000,000 $5,500,000 $5,500,000
2028-29 33 $5,000,000 $5,000,000 - $1,000,000 $3,250,000 $4,250,000 $4,250,000
2029-30 34 $5,000,000 $5,000,000 - - $3,600,000 $3,600,000 $3,600,000
Total - $9,500,000 $20,500,000 $30,000,000 $30,000,000
Signed:
Team: Boston Bruins
GM: -
Exp. Status:
Cap %:
Clause: In 2026-27 player has a 16 team no trade list. In 2027-28 player has an 8 team no trade list.

Buyout Impact on Boston Bruins (Two-Thirds Buyout)

Season Original Compensation Buyout Compensation Compensation Savings Original Caphit Buyout Caphit Caphit Savings
2025-26 $5,150,000 $3,233,333 $1,916,667 $5,000,000 $3,083,333 $1,916,667
2026-27 $5,500,000 $2,233,333 $3,266,667 $5,000,000 $1,733,333 $3,266,667
2027-28 $5,500,000 $2,733,333 $2,766,667 $5,000,000 $2,233,333 $2,766,667
2028-29 $4,250,000 $2,233,333 $2,016,667 $5,000,000 $2,983,333 $2,016,667
2029-30 $3,600,000 $1,233,333 $2,366,667 $5,000,000 $2,633,333 $2,366,667
2030-31 $0 $1,233,333 $-1,233,333 $0 $1,233,333 $-1,233,333
2031-32 $0 $1,233,333 $-1,233,333 $0 $1,233,333 $-1,233,333
2032-33 $0 $1,233,333 $-1,233,333 $0 $1,233,333 $-1,233,333
2033-34 $0 $1,233,333 $-1,233,333 $0 $1,233,333 $-1,233,333
2034-35 $0 $1,233,333 $-1,233,333 $0 $1,233,333 $-1,233,333