Fabian Lysell Buyout Results

A Fabian Lysell buyout spans 6 years, has a cost of $832,500 and savings of $1,665,000. Lysell is 19 years of age at the time of the buyout; therefore, the buyout ratio is 1/3. With $2,497,500 in salary remaining, the cost is $832,500, and the savings are $1,665,000. Buyouts span twice the length of the remaining years and because there are 3 years remaining in the contract, the buyout length is 6 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$2,497,500$185,00036191/3$832,500$1,665,000$138,750
Cap Hit Calculations
SEASONINITIAL BASE SALARYINITIAL CAP HITSIGNING BONUSBUYOUT COSTPOST-BUYOUT EARNINGSSAVINGSCAP HIT (Logo of the Boston BruinsBOS)
2022-23$832,500$894,167$92,500$138,750$231,250$693,750$200,417
2023-24$832,500$894,167$92,500$138,750$231,250$693,750$200,417
2024-25$832,500$894,167$0$138,750$138,750$693,750$200,417
2025-26$0$0$0$138,750$138,750-$138,750$138,750
2026-27$0$0$0$138,750$138,750-$138,750$138,750
2027-28$0$0$0$138,750$138,750-$138,750$138,750
TOTAL$2,497,500$2,682,501$185,000$832,500$1,017,500$1,665,000$1,017,501
×