A Adam Boqvist buyout spans 2 years, has a cost of $1,066,667 and savings of $2,133,333. Boqvist is 23 years of age at the time of the buyout; therefore, the buyout ratio is 1/3. With $3,200,000 in salary remaining, the cost is $1,066,667, and the savings are $2,133,333. 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 | $3,200,000 | $0 | 1 | 2 | 23 | 1/3 | $1,066,667 | $2,133,333 | $533,334 |
Cap Hit Calculations
SEASON | INITIAL BASE SALARY | INITIAL CAP HIT | SIGNING BONUS | BUYOUT COST | POST-BUYOUT EARNINGS | SAVINGS | CAP HIT (CBJ) |
2024-25 | $3,200,000 | $2,600,000 | $0 | $533,334 | $533,334 | $2,666,666 | -$66,666 |
2025-26 | $0 | $0 | $0 | $533,334 | $533,334 | -$533,334 | $533,334 |
TOTAL | $3,200,000 | $2,600,000 | $0 | $1,066,667 | $1,066,667 | $2,133,333 | $466,668 |