SalarySwishSalarySwish

Joshua Norris Buyout Results

A Joshua Norris buyout spans 12 years, has a cost of $17,366,667 and savings of $34,733,333. Norris is 25 years of age at the time of the buyout; therefore, the buyout ratio is 1/3. With $52,100,000 in salary remaining, the cost is $17,366,667, and the savings are $34,733,333. Buyouts span twice the length of the remaining years and because there are 6 years remaining in the contract, the buyout length is 12 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, 2024$52,100,000$0612251/3$17,366,667$34,733,333$1,447,222
Cap Hit Calculations
SEASONINITIAL BASE SALARYINITIAL CAP HITSIGNING BONUSBUYOUT COSTPOST-BUYOUT EARNINGSSAVINGSCAP HIT (Logo of the Ottawa SenatorsOTT)
2024-25$9,500,000$7,950,000$0$1,447,222$1,447,222$8,052,778-$102,778
2025-26$9,500,000$7,950,000$0$1,447,222$1,447,222$8,052,778-$102,778
2026-27$9,500,000$7,950,000$0$1,447,222$1,447,222$8,052,778-$102,778
2027-28$8,750,000$7,950,000$0$1,447,222$1,447,222$7,302,778$647,222
2028-29$7,850,000$7,950,000$0$1,447,222$1,447,222$6,402,778$1,547,222
2029-30$7,000,000$7,950,000$0$1,447,222$1,447,222$5,552,778$2,397,222
2030-31$0$0$0$1,447,222$1,447,222-$1,447,222$1,447,222
2031-32$0$0$0$1,447,222$1,447,222-$1,447,222$1,447,222
2032-33$0$0$0$1,447,222$1,447,222-$1,447,222$1,447,222
2033-34$0$0$0$1,447,222$1,447,222-$1,447,222$1,447,222
2034-35$0$0$0$1,447,222$1,447,222-$1,447,222$1,447,222
2035-36$0$0$0$1,447,222$1,447,222-$1,447,222$1,447,222
TOTAL$52,100,000$47,700,000$0$17,366,667$17,366,667$34,733,333$12,966,664