NHL Buyout Calculator

Use the PuckPedia Buyout Calculator to see the cash and salary cap impact of a buyout. To understand how NHL contract buyouts work, visit our Capology section, or Ask The Capologist.

Igor Shesterkin

posG
age29
Birthdate
Dec 30, 1995

Buyout Summary

If Igor Shesterkin was bought out prior to the 2026-2027 season:

Abbreviated $Amounts
2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2032-33 2033-34 2034-35 2035-36 2036-37 2037-38 2038-39 2039-40
Base Salary
$825,000$825K $900,000$900K $900,000$900K $900,000$900K $900,000$900K $900,000$900K $900,000$900K
-
-
-
-
-
-
-
Total Salary $15,825,000$15.83M $12,750,000$12.75M $9,600,000$9.60M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M
-
-
-
-
-
-
-
Signing Bonus $15,000,000$15.00M $11,850,000$11.85M $8,700,000$8.70M $8,600,000$8.60M $8,600,000$8.60M $8,600,000$8.60M $8,600,000$8.60M - - - - - - -
Annual Buyout Cost $296,429$296K $296,429$296K $296,429$296K $296,429$296K $296,429$296K $296,429$296K $296,429$296K $296,429$296K $296,429$296K $296,429$296K $296,429$296K $296,429$296K $296,429$296K $296,429$296K
Original Cap Hit
$11,500,000$11.50M $11,500,000$11.50M $11,500,000$11.50M $11,500,000$11.50M $11,500,000$11.50M $11,500,000$11.50M $11,500,000$11.50M - - - - - - -
Rangers logo.
Buyout Cap Hit
 $10,971,429$10.97M $10,896,429$10.90M $10,896,429$10.90M $10,896,429$10.90M $10,896,429$10.90M $10,896,429$10.90M $10,896,429$10.90M $296,429$296K $296,429$296K $296,429$296K $296,429$296K $296,429$296K $296,429$296K $296,429$296K
Rangers logo.
Savings
 $528,571$529K $603,571$604K $603,571$604K $603,571$604K $603,571$604K $603,571$604K $603,571$604K $-296,429$-296K $-296,429$-296K $-296,429$-296K $-296,429$-296K $-296,429$-296K $-296,429$-296K $-296,429$-296K

Total Cost

$6,225,000$6.23M
Total Remaining Base Salary
67%
Buyout Multiplier
He would be 30 years old at the buyout, giving him a 67% buyout multiplier.
$4,150,000$4.15M
Buyout Total Cost
Remaining base salary X Age Multiplier.

Annual Implications

Annual Buyout Cost
$296,429$296K
 $4,150,000$4.15M / 14yrs
Annual Cap Hit
The final cap hit for each year equals:
Cap Hit (AAV) - Base Salary + Annual Buyout Cost
14yrs
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
$
26/27
32/33
39/40
Buyout Length
Buyouts are applied evenly over 2x the years remaining on the contract.
Years Remaining 7
Contract End 2032-33
Buyout Length 14
Buyout End 2039-40
Click button(s) in current contract below to buyout another year from this contract.

Current Contract

2025-2033 Standard Contract
8yrs
value$92,000,000$92.00M
cap hit$11,500,000$11.50M
Share Player CardEmbed
Abbreviated $Amounts
2025-26
2026-27
2027-28
2028-29
2029-30
2030-31
2031-32
2032-33
2033
Cap Hit $11,500,000$11.50M $11,500,000$11.50M $11,500,000$11.50M $11,500,000$11.50M $11,500,000$11.50M $11,500,000$11.50M $11,500,000$11.50M $11,500,000$11.50M UFAage 37
AAV $11,500,000$11.50M $11,500,000$11.50M $11,500,000$11.50M $11,500,000$11.50M $11,500,000$11.50M $11,500,000$11.50M $11,500,000$11.50M $11,500,000$11.50M
Base $775,000$775K $825,000$825K $900,000$900K $900,000$900K $900,000$900K $900,000$900K $900,000$900K $900,000$900K
Performance Bonuses - - - - - - - -
Signing Bonuses $15,050,000$15.05M $15,000,000$15.00M $11,850,000$11.85M $8,700,000$8.70M $8,600,000$8.60M $8,600,000$8.60M $8,600,000$8.60M $8,600,000$8.60M
Total Salary $15,825,000$15.83M $15,825,000$15.83M $12,750,000$12.75M $9,600,000$9.60M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M $9,500,000$9.50M
Minors Salary
$15,825,000$15.83M
$15,825,000$15.83M
$12,750,000$12.75M
$9,600,000$9.60M
$9,500,000$9.50M
$9,500,000$9.50M
$9,500,000$9.50M
$9,500,000$9.50M
Clauses
NMC
NMC
NMC
NMC
NMC
NMC
NMC
NMC
UFA Year
Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out Buy Out

The Latest From PuckPedia

Advertisement
Remove Ads
Advertisement
Advertisement