Adam Fox Buyout Results

A Adam Fox buyout spans 14 years, has a cost of $16,333,333 and savings of $32,666,667. Fox is 24 years of age at the time of the buyout; therefore, the buyout ratio is 1/3. With $49,000,000 in salary remaining, the cost is $16,333,333, and the savings are $32,666,667. Buyouts span twice the length of the remaining years and because there are 7 years remaining in the contract, the buyout length is 14 years. The buyout cap hit is displayed in the Cap Hit Calculations table below.

Buyout Date
Cost Calculations
BUYOUT DATEBASE SALARY REMAININGS.BONUS REMAININGYEARS REMAININGBUYOUT LENGTHAGEBUYOUT RATIOTOTAL COSTTOTAL SAVINGSANNUAL COST
Jun. 15, 2022$49,000,000$17,500,000714241/3$16,333,333$32,666,667$1,166,667
Cap Hit Calculations
SEASONINITIAL BASE SALARYINITIAL CAP HITSIGNING BONUSBUYOUT COSTPOST-BUYOUT EARNINGSSAVINGSCAP HIT (Logo of the New York RangersNYR)
2022-23$11,000,000$9,500,000$0$1,166,667$1,166,667$9,833,333-$333,333
2023-24$12,000,000$9,500,000$0$1,166,667$1,166,667$10,833,333-$1,333,333
2024-25$12,000,000$9,500,000$0$1,166,667$1,166,667$10,833,333-$1,333,333
2025-26$9,500,000$9,500,000$0$1,166,667$1,166,667$8,333,333$1,166,667
2026-27$1,000,000$9,500,000$6,500,000$1,166,667$7,666,667-$166,667$9,666,667
2027-28$1,000,000$9,500,000$6,250,000$1,166,667$7,416,667-$166,667$9,666,667
2028-29$2,500,000$9,500,000$4,750,000$1,166,667$5,916,667$1,333,333$8,166,667
2029-30$0$0$0$1,166,667$1,166,667-$1,166,667$1,166,667
2030-31$0$0$0$1,166,667$1,166,667-$1,166,667$1,166,667
2031-32$0$0$0$1,166,667$1,166,667-$1,166,667$1,166,667
2032-33$0$0$0$1,166,667$1,166,667-$1,166,667$1,166,667
2033-34$0$0$0$1,166,667$1,166,667-$1,166,667$1,166,667
2034-35$0$0$0$1,166,667$1,166,667-$1,166,667$1,166,667
2035-36$0$0$0$1,166,667$1,166,667-$1,166,667$1,166,667
TOTAL$49,000,000$66,500,000$17,500,000$16,333,333$33,833,333$32,666,667$33,833,338
×