Contract Buyout Calculator - Mikhail Sergachev, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023-24 | 25 | $8,500,000 | $8,500,000 | - | $6,500,000 | $4,550,000 | $11,050,000 | $11,050,000 | ||
| 2024-25 | 26 | NTC | $8,500,000 | $8,500,000 | - | $6,000,000 | $5,050,000 | $11,050,000 | $11,050,000 | |
| 2025-26 | 27 | NTC | $8,500,000 | $8,500,000 | - | $5,000,000 | $6,050,000 | $11,050,000 | $11,050,000 | |
| 2026-27 | 28 | NTC | $8,500,000 | $8,500,000 | - | $1,000,000 | $7,300,000 | $8,300,000 | $8,300,000 | |
| 2027-28 | 29 | M-NTC | $8,500,000 | $8,500,000 | - | $1,000,000 | $5,637,500 | $6,637,500 | $6,637,500 | |
| 2028-29 | 30 | M-NTC | $8,500,000 | $8,500,000 | - | $1,000,000 | $5,637,500 | $6,637,500 | $6,637,500 | |
| 2029-30 | 31 | M-NTC | $8,500,000 | $8,500,000 | - | $1,000,000 | $5,637,500 | $6,637,500 | $6,637,500 | |
| 2030-31 | 32 | M-NTC | $8,500,000 | $8,500,000 | - | $1,000,000 | $5,637,500 | $6,637,500 | $6,637,500 | |
| Total | - | $22,500,000 | $45,500,000 | $68,000,000 | $68,000,000 |
Signed:
Team: Tampa Bay Lightning
GM: -
Exp. Status:
Cap %:
Clause: Starting in 2027-28, player can submit a list of 16 teams he is willing to accept a trade to.
Buyout Impact on Utah Hockey Club (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $11,050,000 | $6,994,444 | $4,055,556 | $8,500,000 | $4,444,444 | $4,055,556 |
| 2026-27 | $8,300,000 | $2,994,444 | $5,305,556 | $8,500,000 | $3,194,444 | $5,305,556 |
| 2027-28 | $6,637,500 | $2,994,444 | $3,643,056 | $8,500,000 | $4,856,944 | $3,643,056 |
| 2028-29 | $6,637,500 | $2,994,444 | $3,643,056 | $8,500,000 | $4,856,944 | $3,643,056 |
| 2029-30 | $6,637,500 | $2,994,444 | $3,643,056 | $8,500,000 | $4,856,944 | $3,643,056 |
| 2030-31 | $6,637,500 | $2,994,444 | $3,643,056 | $8,500,000 | $4,856,944 | $3,643,056 |
| 2031-32 | $0 | $1,994,444 | $-1,994,444 | $0 | $1,994,444 | $-1,994,444 |
| 2032-33 | $0 | $1,994,444 | $-1,994,444 | $0 | $1,994,444 | $-1,994,444 |
| 2033-34 | $0 | $1,994,444 | $-1,994,444 | $0 | $1,994,444 | $-1,994,444 |
| 2034-35 | $0 | $1,994,444 | $-1,994,444 | $0 | $1,994,444 | $-1,994,444 |
| 2035-36 | $0 | $1,994,444 | $-1,994,444 | $0 | $1,994,444 | $-1,994,444 |
| 2036-37 | $0 | $1,994,444 | $-1,994,444 | $0 | $1,994,444 | $-1,994,444 |