Ivan Barbashev buyout calculator, cap hit impact


Ivan Barbashev Buyout Cap Implications

Birthdate December 14, 1995

If Ivan Barbashev was bought out prior to the 2019-2020 season.

The annual cap hit of a buyout is calculated year by year as follows:

  • Add together the Original Cap Hit and the Contract Signing Bonus for that year
  • Subtract the Contract Total Salary for that year (base salary + signing bonus).
  • Finally, add the Annual Buyout Cost as calculated below.

He would be 23 years old at the buyout giving him a 33% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier

The total buyout cost would be $983,333
Remaining base salary
($2,950,000 * 33% buyout multiplier)
.

2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)

Annual buyout cost of $245,833
(Total buyout cost/4 years)

Ivan Barbashev projected buyout 2019-2020 season
2019-2020 2020-2021 2021-2022 2022-2023
Remaining Base Salary
$2,950,000
$1,475,000 $1,475,000 $0 $0
Original Cap Hit $1,475,000 $1,475,000 $0 $0
Contract Signing Bonus $0 $0 $0 $0
Contract Total Salary ($1,475,000) ($1,475,000) ($0) ($0)
Annual Buyout Cost $245,833 $245,833 $245,833 $245,833
ACTUAL CAP HIT St. Louis Blues logo $245,833 $245,833 $245,833 $245,833
Savings $1,229,167 $1,229,167 $-245,833 $-245,833

Active Contract

Signing Team
Signing Date September 1, 2019
Signing Status RFA
Agent Daniel Milstein
View Player Profile
Potential Lockout Year
Standard Contract | 2 Years $2,950,000 1.81% of cap space
2019-2020 2020-2021
Cap Hit $1,475,000 $1,475,000
RFA
AAV $1,475,000 $1,475,000
Performance Bonuses $0 $0
Base Salary $1,475,000 $1,475,000
Signing Bonuses $0 $0
Total Salary $1,475,000 $1,475,000
Minors Salary $1,475,000 $1,475,000
Clauses
UFA Year
Buy It Out Buy It Out