All Players

Nick Suzuki Buyout Results

A Nick Suzuki buyout spans 12 years, has a cost of $12,333,333 and savings of $24,666,667. Suzuki is 24 years of age at the time of the buyout; therefore, the buyout ratio is 1/3. With $37,000,000 in salary remaining, the cost is $12,333,333, and the savings are $24,666,667. 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.

Cost Calculations

Cap Hit Calculations

SEASON	INITIAL BASE SALARY	INITIAL CAP HIT	SIGNING BONUS	BUYOUT COST	POST-BUYOUT EARNINGS	SAVINGS	CAP HIT (MTL)
2024-25	$10,000,000	$7,875,000	$0	$1,027,778	$1,027,778	$8,972,222	-$1,097,222
2025-26	$8,750,000	$7,875,000	$0	$1,027,778	$1,027,778	$7,722,222	$152,778
2026-27	$6,250,000	$7,875,000	$0	$1,027,778	$1,027,778	$5,222,222	$2,652,778
2027-28	$6,000,000	$7,875,000	$0	$1,027,778	$1,027,778	$4,972,222	$2,902,778
2028-29	$3,000,000	$7,875,000	$3,000,000	$1,027,778	$4,027,778	$1,972,222	$5,902,778
2029-30	$3,000,000	$7,875,000	$3,000,000	$1,027,778	$4,027,778	$1,972,222	$5,902,778
2030-31	$0	$0	$0	$1,027,778	$1,027,778	-$1,027,778	$1,027,778
2031-32	$0	$0	$0	$1,027,778	$1,027,778	-$1,027,778	$1,027,778
2032-33	$0	$0	$0	$1,027,778	$1,027,778	-$1,027,778	$1,027,778
2033-34	$0	$0	$0	$1,027,778	$1,027,778	-$1,027,778	$1,027,778
2034-35	$0	$0	$0	$1,027,778	$1,027,778	-$1,027,778	$1,027,778
2035-36	$0	$0	$0	$1,027,778	$1,027,778	-$1,027,778	$1,027,778
TOTAL	$37,000,000	$47,250,000	$6,000,000	$12,333,333	$18,333,333	$24,666,667	$22,583,336