A Brayden Point buyout spans 12 years, has a cost of $15,333,333 and savings of $7,666,667. Point is 28 years of age at the time of the buyout; therefore, the buyout ratio is 2/3. With $23,000,000 in salary remaining, the cost is $15,333,333, and the savings are $7,666,667. 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
BUYOUT DATE | BASE SALARY REMAINING | S.BONUS REMAINING | YEARS REMAINING | BUYOUT LENGTH | AGE | BUYOUT RATIO | TOTAL COST | TOTAL SAVINGS | ANNUAL COST |
---|
Jun. 15, 2024 | $23,000,000 | $32,750,000 | 6 | 12 | 28 | 2/3 | $15,333,333 | $7,666,667 | $1,277,778 |
Cap Hit Calculations
SEASON | INITIAL BASE SALARY | INITIAL CAP HIT | SIGNING BONUS | BUYOUT COST | POST-BUYOUT EARNINGS | SAVINGS | CAP HIT (TBL) |
2024-25 | $5,000,000 | $9,500,000 | $7,000,000 | $1,277,778 | $8,277,778 | $3,722,222 | $5,777,778 |
2025-26 | $5,000,000 | $9,500,000 | $7,000,000 | $1,277,778 | $8,277,778 | $3,722,222 | $5,777,778 |
2026-27 | $4,000,000 | $9,500,000 | $5,750,000 | $1,277,778 | $7,027,778 | $2,722,222 | $6,777,778 |
2027-28 | $3,000,000 | $9,500,000 | $4,600,000 | $1,277,778 | $5,877,778 | $1,722,222 | $7,777,778 |
2028-29 | $3,000,000 | $9,500,000 | $4,200,000 | $1,277,778 | $5,477,778 | $1,722,222 | $7,777,778 |
2029-30 | $3,000,000 | $9,500,000 | $4,200,000 | $1,277,778 | $5,477,778 | $1,722,222 | $7,777,778 |
2030-31 | $0 | $0 | $0 | $1,277,778 | $1,277,778 | -$1,277,778 | $1,277,778 |
2031-32 | $0 | $0 | $0 | $1,277,778 | $1,277,778 | -$1,277,778 | $1,277,778 |
2032-33 | $0 | $0 | $0 | $1,277,778 | $1,277,778 | -$1,277,778 | $1,277,778 |
2033-34 | $0 | $0 | $0 | $1,277,778 | $1,277,778 | -$1,277,778 | $1,277,778 |
2034-35 | $0 | $0 | $0 | $1,277,778 | $1,277,778 | -$1,277,778 | $1,277,778 |
2035-36 | $0 | $0 | $0 | $1,277,778 | $1,277,778 | -$1,277,778 | $1,277,778 |
TOTAL | $23,000,000 | $57,000,000 | $32,750,000 | $15,333,333 | $48,083,333 | $7,666,667 | $49,333,336 |