Klim Kostin buyout calculator, cap hit impact

Klim Kostin Buyout Cap Implications

Birthdate May 5, 1999

If Klim Kostin was bought out prior to the 2020-2021 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 21 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 $555,000
Remaining base salary
($1,665,000 * 33% buyout multiplier)
.

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

Annual buyout cost of $138,750
(Total buyout cost/4 years)

Klim Kostin projected buyout 2020-2021 season
2020-2021 2021-2022 2022-2023 2023-2024
Remaining Base Salary
$1,665,000
$832,500 $832,500 $0 $0
Original Cap Hit $863,334 $863,334 $0 $0
Contract Signing Bonus $0 $0 $0 $0
Contract Total Salary ($832,500) ($832,500) ($0) ($0)
Annual Buyout Cost $138,750 $138,750 $138,750 $138,750
ACTUAL CAP HIT St. Louis Blues logo $169,584 $169,584 $138,750 $138,750
Savings $693,750 $693,750 $-138,750 $-138,750

Active Contract

Signing Team
Signing Date July 5, 2017
Entry Level Contract | 3 Years $2,590,002 1.13% of cap space
2017-2018 2018-2019 2019-2020 2020-2021 2021-2022
Cap Hit $925,000 $894,167 $863,334 $863,334 $863,334
RFA
AAV $1,137,500 $1,106,667 $1,075,834 $1,075,834 $1,075,834
Performance Bonuses $0 $0 $0 $212,500 $425,000
Base Salary $0 $0 $832,500 $832,500 $832,500
Signing Bonuses $92,500 $92,500 $92,500 $0 $0
Total Salary $92,500 $92,500 $925,000 $832,500 $832,500
Minors Salary $0 $0 $70,000 $70,000 $70,000
Clauses
ENTRY-LEVEL SLIDE
ENTRY-LEVEL SLIDE
UFA Year
Buy It Out Buy It Out Buy It Out