A Andrei Svechnikov buyout spans 10 years, has a cost of $13,333,333 and savings of $26,666,667. Svechnikov is 24 years of age at the time of the buyout; therefore, the buyout ratio is 1/3. With $40,000,000 in salary remaining, the cost is $13,333,333, and the savings are $26,666,667. Buyouts span twice the length of the remaining years and because there are 5 years remaining in the contract, the buyout length is 10 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 | $40,000,000 | $0 | 5 | 10 | 24 | 1/3 | $13,333,333 | $26,666,667 | $1,333,333 |
Cap Hit Calculations
SEASON | INITIAL BASE SALARY | INITIAL CAP HIT | SIGNING BONUS | BUYOUT COST | POST-BUYOUT EARNINGS | SAVINGS | CAP HIT (CAR) |
2024-25 | $9,000,000 | $7,750,000 | $0 | $1,333,333 | $1,333,333 | $7,666,667 | $83,333 |
2025-26 | $10,000,000 | $7,750,000 | $0 | $1,333,333 | $1,333,333 | $8,666,667 | -$916,667 |
2026-27 | $7,000,000 | $7,750,000 | $0 | $1,333,333 | $1,333,333 | $5,666,667 | $2,083,333 |
2027-28 | $6,000,000 | $7,750,000 | $0 | $1,333,333 | $1,333,333 | $4,666,667 | $3,083,333 |
2028-29 | $8,000,000 | $7,750,000 | $0 | $1,333,333 | $1,333,333 | $6,666,667 | $1,083,333 |
2029-30 | $0 | $0 | $0 | $1,333,333 | $1,333,333 | -$1,333,333 | $1,333,333 |
2030-31 | $0 | $0 | $0 | $1,333,333 | $1,333,333 | -$1,333,333 | $1,333,333 |
2031-32 | $0 | $0 | $0 | $1,333,333 | $1,333,333 | -$1,333,333 | $1,333,333 |
2032-33 | $0 | $0 | $0 | $1,333,333 | $1,333,333 | -$1,333,333 | $1,333,333 |
2033-34 | $0 | $0 | $0 | $1,333,333 | $1,333,333 | -$1,333,333 | $1,333,333 |
TOTAL | $40,000,000 | $38,750,000 | $0 | $13,333,333 | $13,333,333 | $26,666,667 | $12,083,330 |