A Vasili Ponomarev buyout spans 6 years, has a cost of $766,667 and savings of $1,533,333. Ponomarev is 20 years of age at the time of the buyout; therefore, the buyout ratio is 1/3. With $2,300,000 in salary remaining, the cost is $766,667, and the savings are $1,533,333. 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.
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, 2022 | $2,300,000 | $85,000 | 3 | 6 | 20 | 1/3 | $766,667 | $1,533,333 | $127,778 |