Contract Buyout Calculator - Filip Hronek, 2028
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024-25 | 26 | $7,250,000 | $7,250,000 | - | $4,000,000 | $5,500,000 | $9,500,000 | $9,500,000 | ||
| 2025-26 | 27 | NMC | $7,250,000 | $7,250,000 | - | $4,000,000 | $5,000,000 | $9,000,000 | $9,000,000 | |
| 2026-27 | 28 | NMC | $7,250,000 | $7,250,000 | - | - | $6,750,000 | $6,750,000 | $6,750,000 | |
| 2027-28 | 29 | NMC | $7,250,000 | $7,250,000 | - | $4,000,000 | $4,400,000 | $8,400,000 | $8,400,000 | |
| 2028-29 | 30 | M-NTC | $7,250,000 | $7,250,000 | - | $3,000,000 | $3,700,000 | $6,700,000 | $6,700,000 | |
| 2029-30 | 31 | M-NTC | $7,250,000 | $7,250,000 | - | $2,000,000 | $4,250,000 | $6,250,000 | $6,250,000 | |
| 2030-31 | 32 | M-NTC | $7,250,000 | $7,250,000 | - | $2,000,000 | $3,700,000 | $5,700,000 | $5,700,000 | |
| 2031-32 | 33 | M-NTC | $7,250,000 | $7,250,000 | - | $2,000,000 | $3,700,000 | $5,700,000 | $5,700,000 | |
| Total | - | $21,000,000 | $37,000,000 | $58,000,000 | $58,000,000 |
Signed:
Team: Vancouver Canucks
GM: -
Exp. Status:
Cap %:
Clause: Player submits a 15 team no trade list for 2028-29 to 2031-32.
Buyout Impact on Vancouver Canucks (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2028-29 | $6,700,000 | $4,279,167 | $2,420,833 | $7,250,000 | $4,829,167 | $2,420,833 |
| 2029-30 | $6,250,000 | $3,279,167 | $2,970,833 | $7,250,000 | $4,279,167 | $2,970,833 |
| 2030-31 | $5,700,000 | $3,279,167 | $2,420,833 | $7,250,000 | $4,829,167 | $2,420,833 |
| 2031-32 | $5,700,000 | $3,279,167 | $2,420,833 | $7,250,000 | $4,829,167 | $2,420,833 |
| 2032-33 | $0 | $1,279,167 | $-1,279,167 | $0 | $1,279,167 | $-1,279,167 |
| 2033-34 | $0 | $1,279,167 | $-1,279,167 | $0 | $1,279,167 | $-1,279,167 |
| 2034-35 | $0 | $1,279,167 | $-1,279,167 | $0 | $1,279,167 | $-1,279,167 |
| 2035-36 | $0 | $1,279,167 | $-1,279,167 | $0 | $1,279,167 | $-1,279,167 |