Jachym Kondelik buyout calculator, cap hit impact
Jachym Kondelik Buyout Cap Implications
Birthdate December 21, 1999
If Jachym Kondelik 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 23 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 $258,333
Remaining base salary
($775,000 * 33% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $129,167
(Total buyout cost/2 years)
Jachym Kondelik projected buyout 2023-2024 season
2023-2024
2024-2025
Remaining Base Salary
$775,000
$775,000
$0
Original Cap Hit
$855,000
$0
Contract Signing Bonus
$92,500
$0
Contract Total Salary
($867,500)
($0)
Annual Buyout Cost
$129,167
$129,167
ACTUAL CAP HIT 
$209,167
$129,167
Savings
$645,833
$-129,167
Birthdate December 21, 1999
If Jachym Kondelik 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 23 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 $258,333
Remaining base salary
($775,000 * 33% buyout multiplier).
1 years left in contract.
Buyout applied over 2 years
(2x years remaining on contract)
Annual buyout cost of $129,167
(Total buyout cost/2 years)
Jachym Kondelik projected buyout 2023-2024 season
| 2023-2024 | 2024-2025 | |
|---|---|---|
| Remaining Base Salary $775,000 |
$775,000 | $0 |
| Original Cap Hit | $855,000 | $0 |
| Contract Signing Bonus | $92,500 | $0 |
| Contract Total Salary | ($867,500) | ($0) |
| Annual Buyout Cost | $129,167 | $129,167 |
| ACTUAL CAP HIT
|
$209,167 | $129,167 |
| Savings | $645,833 | $-129,167 |
Active Contract
Signing Team
Signing Date March 23, 2022
Signing Date March 23, 2022
Entry Level Contract | 2 Years $1,710,000 1.02% of cap space
| 2022-2023 | 2023-2024 | ||
|---|---|---|---|
| Cap Hit | $855,000 | $855,000 | RFA |
| AAV | $925,000 | $925,000 | |
| Performance Bonuses | $82,500 | $57,500 | |
| Base Salary | $750,000 | $775,000 | |
| Signing Bonuses | $92,500 | $92,500 | |
| Total Salary | $842,500 | $867,500 | |
| Minors Salary | $70,000 | $70,000 | |
| Clauses | |||
| UFA Year | |||
| Buy It Out | |||