A Nikita Tolopilo buyout spans 2 years, has a cost of $285,000 and savings of $570,000. Tolopilo is 24 years of age at the time of the buyout; therefore, the buyout ratio is 1/3. With $855,000 in salary remaining, the cost is $285,000, and the savings are $570,000. 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 | $855,000 | $95,000 | 1 | 2 | 24 | 1/3 | $285,000 | $570,000 | $142,500 |
Cap Hit Calculations
SEASON | INITIAL BASE SALARY | INITIAL CAP HIT | SIGNING BONUS | BUYOUT COST | POST-BUYOUT EARNINGS | SAVINGS | CAP HIT (VAN) |
2024-25 | $855,000 | $950,000 | $95,000 | $142,500 | $237,500 | $712,500 | $237,500 |
2025-26 | $0 | $0 | $0 | $142,500 | $142,500 | -$142,500 | $142,500 |
TOTAL | $855,000 | $950,000 | $95,000 | $285,000 | $380,000 | $570,000 | $380,000 |