Oliver Kylington buyout calculator, cap hit impact

Oliver Kylington Buyout Cap Implications

Birthdate May 19, 1997

If Oliver Kylington 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 22 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 $250,000
Remaining base salary
($750,000 * 33% buyout multiplier)
.

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

Annual buyout cost of $125,000
(Total buyout cost/2 years)

Oliver Kylington projected buyout 2019-2020 season
2019-2020 2020-2021
Remaining Base Salary
$750,000
$750,000 $0
Original Cap Hit $730,833 $0
Contract Signing Bonus $0 $0
Contract Total Salary ($750,000) ($0)
Annual Buyout Cost $125,000 $125,000
ACTUAL CAP HIT Calgary Flames logo $105,833 $125,000
Savings $625,000 $-125,000

Active Contract

Signing Team
Signing Date July 15, 2015
Agent J.P. Barry
Entry Level Contract | 3 Years $2,192,499 0.97% of cap space
2015-2016 2016-2017 2017-2018 2018-2019 2019-2020
Cap Hit $792,500 $761,667 $730,833 $730,833 $730,833
RFA
AAV $925,000 $894,167 $863,333 $863,333 $863,333
Performance Bonuses $0 $0 $182,500 $132,500 $82,500
Base Salary $0 $0 $650,000 $700,000 $750,000
Signing Bonuses $92,500 $92,500 $92,500 $0 $0
Total Salary $0 $0 $742,500 $700,000 $750,000
Minors Salary $0 $0 $70,000 $70,000 $70,000
Clauses
ENTRY-LEVEL SLIDE
ENTRY-LEVEL SLIDE
UFA Year
Buy It Out