Filip Hronek buyout calculator, cap hit impact
Filip Hronek Buyout Cap Implications
Birthdate November 2, 1997
If Filip Hronek was bought out prior to the 2023-2024 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 25 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 $1,833,333
Remaining base salary
($5,500,000 * 33% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $916,667
(Total buyout cost/2 years)
Filip Hronek projected buyout 2023-2024 season
2023-2024
2024-2025
Remaining Base Salary
$5,500,000
$5,500,000
$0
Original Cap Hit
$4,400,000
$0
Contract Signing Bonus
$0
$0
Contract Total Salary
($5,500,000)
($0)
Annual Buyout Cost
$916,667
$916,667
ACTUAL CAP HIT 
$-183,333
$916,667
Savings
$4,583,333
$-916,667
Birthdate November 2, 1997
If Filip Hronek was bought out prior to the 2023-2024 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 25 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 $1,833,333
Remaining base salary
($5,500,000 * 33% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $916,667
(Total buyout cost/2 years)
Filip Hronek projected buyout 2023-2024 season
| 2023-2024 | 2024-2025 | |
|---|---|---|
| Remaining Base Salary $5,500,000 |
$5,500,000 | $0 |
| Original Cap Hit | $4,400,000 | $0 |
| Contract Signing Bonus | $0 | $0 |
| Contract Total Salary | ($5,500,000) | ($0) |
| Annual Buyout Cost | $916,667 | $916,667 |
| ACTUAL CAP HIT
|
$-183,333 | $916,667 |
| Savings | $4,583,333 | $-916,667 |
Active Contract
Signing Team 
Signing Date September 3, 2021
Signing Status RFA
Agent Allan Walsh
Qualifying Offer on Expiry $5,280,000
Signing Date September 3, 2021
Signing Status RFA
Agent Allan Walsh
Qualifying Offer on Expiry $5,280,000
Standard Contract | 3 Years $13,200,000 5.27% of cap space
| 2021-2022 | 2022-2023 | 2023-2024 | ||
|---|---|---|---|---|
| Cap Hit | $4,400,000 | $4,400,000 | $4,400,000 | RFA |
| AAV | $4,400,000 | $4,400,000 | $4,400,000 | |
| Performance Bonuses | $0 | $0 | $0 | |
| Base Salary | $2,700,000 | $4,500,000 | $5,500,000 | |
| Signing Bonuses | $500,000 | $0 | $0 | |
| Total Salary | $3,200,000 | $4,500,000 | $5,500,000 | |
| Minors Salary | $3,200,000 | $4,500,000 | $5,500,000 | |
| Clauses | ||||
| UFA Year | ||||
| Buy It Out | ||||