Filip Zadina buyout calculator, cap hit impact
Filip Zadina Buyout Cap Implications
Birthdate November 27, 1999
If Filip Zadina was bought out prior to the 2022-2023 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 $1,825,000
Remaining base salary
($5,475,000 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $304,167
(Total buyout cost/6 years)
Filip Zadina projected buyout 2022-2023 season
2022-2023
2023-2024
2024-2025
2025-2026
2026-2027
2027-2028
Remaining Base Salary
$5,475,000
$915,000
$1,830,000
$2,730,000
$0
$0
$0
Original Cap Hit
$1,825,000
$1,825,000
$1,825,000
$0
$0
$0
Contract Signing Bonus
$0
$0
$0
$0
$0
$0
Contract Total Salary
($915,000)
($1,830,000)
($2,730,000)
($0)
($0)
($0)
Annual Buyout Cost
$304,167
$304,167
$304,167
$304,167
$304,167
$304,167
ACTUAL CAP HIT 
$1,214,167
$299,167
$-600,833
$304,167
$304,167
$304,167
Savings
$610,833
$1,525,833
$2,425,833
$-304,167
$-304,167
$-304,167
Birthdate November 27, 1999
If Filip Zadina was bought out prior to the 2022-2023 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 $1,825,000
Remaining base salary
($5,475,000 * 33% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $304,167
(Total buyout cost/6 years)
Filip Zadina projected buyout 2022-2023 season
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | |
|---|---|---|---|---|---|---|
| Remaining Base Salary $5,475,000 |
$915,000 | $1,830,000 | $2,730,000 | $0 | $0 | $0 |
| Original Cap Hit | $1,825,000 | $1,825,000 | $1,825,000 | $0 | $0 | $0 |
| Contract Signing Bonus | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($915,000) | ($1,830,000) | ($2,730,000) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $304,167 | $304,167 | $304,167 | $304,167 | $304,167 | $304,167 |
| ACTUAL CAP HIT
|
$1,214,167 | $299,167 | $-600,833 | $304,167 | $304,167 | $304,167 |
| Savings | $610,833 | $1,525,833 | $2,425,833 | $-304,167 | $-304,167 | $-304,167 |
Active Contract
Standard Contract | 3 Years $5,475,000 2.21% of cap space
| 2022-2023 | 2023-2024 | 2024-2025 | ||
|---|---|---|---|---|
| Cap Hit | $1,825,000 | $1,825,000 | $1,825,000 | RFA |
| AAV | $1,825,000 | $1,825,000 | $1,825,000 | |
| Performance Bonuses | $0 | $0 | $0 | |
| Base Salary | $915,000 | $1,830,000 | $2,730,000 | |
| Signing Bonuses | $0 | $0 | $0 | |
| Total Salary | $915,000 | $1,830,000 | $2,730,000 | |
| Minors Salary | $915,000 | $1,830,000 | $2,730,000 | |
| Clauses | ||||
| UFA Year | ||||
| Buy It Out | Buy It Out | Buy It Out | ||