Igor Shesterkin Buyout Results

A Igor Shesterkin buyout spans 6 years, has a cost of $11,777,778 and savings of $5,888,889. Shesterkin is 26 years of age at the time of the buyout; therefore, the buyout ratio is 2/3. With $17,666,667 in salary remaining, the cost is $11,777,778, and the savings are $5,888,889. Buyouts span twice the length of the remaining years and because there are 3 years remaining in the contract, the buyout length is 6 years. The buyout cap hit is displayed in the Cap Hit Calculations table below.

Buyout Date
Cost Calculations
BUYOUT DATEBASE SALARY REMAININGS.BONUS REMAININGYEARS REMAININGBUYOUT LENGTHAGEBUYOUT RATIOTOTAL COSTTOTAL SAVINGSANNUAL COST
Jun. 15, 2022$17,666,667$2,000,00036262/3$11,777,778$5,888,889$1,962,963
Cap Hit Calculations
SEASONINITIAL BASE SALARYINITIAL CAP HITSIGNING BONUSBUYOUT COSTPOST-BUYOUT EARNINGSSAVINGSCAP HIT (Logo of the New York RangersNYR)
2022-23$6,000,000$5,666,667$0$1,962,963$1,962,963$4,037,037$1,629,630
2023-24$5,000,000$5,666,667$2,000,000$1,962,963$3,962,963$3,037,037$2,629,630
2024-25$6,666,667$5,666,667$0$1,962,963$1,962,963$4,703,704$962,963
2025-26$0$0$0$1,962,963$1,962,963-$1,962,963$1,962,963
2026-27$0$0$0$1,962,963$1,962,963-$1,962,963$1,962,963
2027-28$0$0$0$1,962,963$1,962,963-$1,962,963$1,962,963
TOTAL$17,666,667$17,000,001$2,000,000$11,777,778$13,777,778$5,888,889$11,111,112
×