Contract Buyout Calculator - Koehn Ziemmer, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023-24 | 18 | $875,000 | $875,000 | - | $87,500 | - | $87,500 | - | ELC | |
| 2024-25 | 19 | $845,833 | $845,833 | - | $87,500 | $787,500 | $875,000 | $82,500 | ELC | |
| 2025-26 | 20 | $845,833 | $845,833 | - | $87,500 | $787,500 | $875,000 | $82,500 | ELC | |
| 2026-27 | 21 | $845,833 | $845,833 | - | - | $787,500 | $787,500 | $82,500 | ELC | |
| Total | - | $262,500 | $2,362,500 | $2,625,000 | $247,500 |
Signed:
Team: Los Angeles Kings
GM: -
Exp. Status:
Note: This entry level contract slid one season as player did not meet the games played threshold to start the contract.
Buyout Impact on Los Angeles Kings (One-Third Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $875,000 | $218,750 | $656,250 | $845,833 | $189,583 | $656,250 |
| 2026-27 | $787,500 | $131,250 | $656,250 | $845,833 | $189,583 | $656,250 |
| 2027-28 | $0 | $131,250 | $-131,250 | $0 | $131,250 | $-131,250 |
| 2028-29 | $0 | $131,250 | $-131,250 | $0 | $131,250 | $-131,250 |