Patrick Bajkov buyout calculator, cap hit impact

Patrick Bajkov Buyout Cap Implications

Birthdate November 27, 1997

If Patrick Bajkov was bought out prior to the 2020-2021 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 $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)

Patrick Bajkov projected buyout 2020-2021 season
2020-2021 2021-2022
Remaining Base Salary
$775,000
$775,000 $0
Original Cap Hit $809,166 $0
Contract Signing Bonus $92,500 $0
Contract Total Salary ($867,500) ($0)
Annual Buyout Cost $129,167 $129,167
ACTUAL CAP HIT Florida Panthers logo $163,333 $129,167
Savings $645,833 $-129,167

Active Contract

Signing Team
Signing Date March 9, 2018
Agent Gerry Johannson
Entry Level Contract | 3 Years $2,427,498 0.99% of cap space
2018-2019 2019-2020 2020-2021
Cap Hit $809,166 $809,166 $809,166
RFA
AAV $925,000 $925,000 $925,000
Performance Bonuses $182,500 $107,500 $57,500
Base Salary $650,000 $725,000 $775,000
Signing Bonuses $92,500 $92,500 $92,500
Total Salary $742,500 $817,500 $867,500
Minors Salary $70,000 $70,000 $70,000
Clauses
UFA Year
Buy It Out