Contract Buyout Calculator - Nikita Zadorov, 2027
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 |
|---|---|---|---|---|---|---|
| 2027-28 | $5,500,000 | $2,705,556 | $2,794,444 | $5,000,000 | $2,205,556 | $2,794,444 |
| 2028-29 | $4,250,000 | $2,205,556 | $2,044,444 | $5,000,000 | $2,955,556 | $2,044,444 |
| 2029-30 | $3,600,000 | $1,205,556 | $2,394,444 | $5,000,000 | $2,605,556 | $2,394,444 |
| 2030-31 | $0 | $1,205,556 | $-1,205,556 | $0 | $1,205,556 | $-1,205,556 |
| 2031-32 | $0 | $1,205,556 | $-1,205,556 | $0 | $1,205,556 | $-1,205,556 |
| 2032-33 | $0 | $1,205,556 | $-1,205,556 | $0 | $1,205,556 | $-1,205,556 |