A Brayden McNabb buyout spans 2 years, has a cost of $1,466,667 and savings of $733,333. McNabb is 33 years of age at the time of the buyout; therefore, the buyout ratio is 2/3. With $2,200,000 in salary remaining, the cost is $1,466,667, and the savings are $733,333. Buyouts span twice the length of the remaining years and because there is 1 year remaining in the contract, the buyout length is 2 years. The buyout cap hit is displayed in the Cap Hit Calculations table below.
Cost Calculations
BUYOUT DATE | BASE SALARY REMAINING | S.BONUS REMAINING | YEARS REMAINING | BUYOUT LENGTH | AGE | BUYOUT RATIO | TOTAL COST | TOTAL SAVINGS | ANNUAL COST |
---|
Jun. 15, 2024 | $2,200,000 | $0 | 1 | 2 | 33 | 2/3 | $1,466,667 | $733,333 | $733,334 |
Cap Hit Calculations
SEASON | INITIAL BASE SALARY | INITIAL CAP HIT | SIGNING BONUS | BUYOUT COST | POST-BUYOUT EARNINGS | SAVINGS | CAP HIT (VGK) |
2024-25 | $2,200,000 | $2,850,000 | $0 | $733,334 | $733,334 | $1,466,666 | $1,383,334 |
2025-26 | $0 | $0 | $0 | $733,334 | $733,334 | -$733,334 | $733,334 |
TOTAL | $2,200,000 | $2,850,000 | $0 | $1,466,667 | $1,466,667 | $733,333 | $2,116,668 |