Contract Buyout Calculator - Mikhail Sergachev, 2028

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
2028-29 $6,637,500 $2,879,167 $3,758,333 $8,500,000 $4,741,667 $3,758,333
2029-30 $6,637,500 $2,879,167 $3,758,333 $8,500,000 $4,741,667 $3,758,333
2030-31 $6,637,500 $2,879,167 $3,758,333 $8,500,000 $4,741,667 $3,758,333
2031-32 $0 $1,879,167 $-1,879,167 $0 $1,879,167 $-1,879,167
2032-33 $0 $1,879,167 $-1,879,167 $0 $1,879,167 $-1,879,167
2033-34 $0 $1,879,167 $-1,879,167 $0 $1,879,167 $-1,879,167