All Players

Nazem Kadri Buyout Results

A Nazem Kadri buyout spans 12 years, has a cost of $22,333,333 and savings of $11,166,667. Kadri is 32 years of age at the time of the buyout; therefore, the buyout ratio is 2/3. With $33,500,000 in salary remaining, the cost is $22,333,333, and the savings are $11,166,667. Buyouts span twice the length of the remaining years and because there are 6 years remaining in the contract, the buyout length is 12 years. The buyout cap hit is displayed in the Cap Hit Calculations table below.

Cost Calculations

Cap Hit Calculations

SEASON	INITIAL BASE SALARY	INITIAL CAP HIT	SIGNING BONUS	BUYOUT COST	POST-BUYOUT EARNINGS	SAVINGS	CAP HIT (CGY)
2023-24	$4,500,000	$7,000,000	$2,500,000	$1,861,111	$4,361,111	$2,638,889	$4,361,111
2024-25	$4,500,000	$7,000,000	$2,500,000	$1,861,111	$4,361,111	$2,638,889	$4,361,111
2025-26	$4,500,000	$7,000,000	$2,500,000	$1,861,111	$4,361,111	$2,638,889	$4,361,111
2026-27	$6,000,000	$7,000,000	$1,000,000	$1,861,111	$2,861,111	$4,138,889	$2,861,111
2027-28	$7,000,000	$7,000,000	$0	$1,861,111	$1,861,111	$5,138,889	$1,861,111
2028-29	$7,000,000	$7,000,000	$0	$1,861,111	$1,861,111	$5,138,889	$1,861,111
2029-30	$0	$0	$0	$1,861,111	$1,861,111	-$1,861,111	$1,861,111
2030-31	$0	$0	$0	$1,861,111	$1,861,111	-$1,861,111	$1,861,111
2031-32	$0	$0	$0	$1,861,111	$1,861,111	-$1,861,111	$1,861,111
2032-33	$0	$0	$0	$1,861,111	$1,861,111	-$1,861,111	$1,861,111
2033-34	$0	$0	$0	$1,861,111	$1,861,111	-$1,861,111	$1,861,111
2034-35	$0	$0	$0	$1,861,111	$1,861,111	-$1,861,111	$1,861,111
TOTAL	$33,500,000	$42,000,000	$8,500,000	$22,333,333	$30,833,333	$11,166,667	$30,833,332