A David Pastrnak buyout spans 14 years, has a cost of $36,666,667 and savings of $18,333,333. Pastrnak is 28 years of age at the time of the buyout; therefore, the buyout ratio is 2/3. With $55,000,000 in salary remaining, the cost is $36,666,667, and the savings are $18,333,333. Buyouts span twice the length of the remaining years and because there are 7 years remaining in the contract, the buyout length is 14 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 | $55,000,000 | $22,000,000 | 7 | 14 | 28 | 2/3 | $36,666,667 | $18,333,333 | $2,619,048 |
Cap Hit Calculations
SEASON | INITIAL BASE SALARY | INITIAL CAP HIT | SIGNING BONUS | BUYOUT COST | POST-BUYOUT EARNINGS | SAVINGS | CAP HIT (BOS) |
2024-25 | $8,500,000 | $11,250,000 | $4,500,000 | $2,619,048 | $7,119,048 | $5,880,952 | $5,369,048 |
2025-26 | $8,500,000 | $11,250,000 | $4,000,000 | $2,619,048 | $6,619,048 | $5,880,952 | $5,369,048 |
2026-27 | $8,250,000 | $11,250,000 | $3,000,000 | $2,619,048 | $5,619,048 | $5,630,952 | $5,619,048 |
2027-28 | $8,250,000 | $11,250,000 | $3,000,000 | $2,619,048 | $5,619,048 | $5,630,952 | $5,619,048 |
2028-29 | $7,500,000 | $11,250,000 | $3,000,000 | $2,619,048 | $5,619,048 | $4,880,952 | $6,369,048 |
2029-30 | $7,000,000 | $11,250,000 | $2,500,000 | $2,619,048 | $5,119,048 | $4,380,952 | $6,869,048 |
2030-31 | $7,000,000 | $11,250,000 | $2,000,000 | $2,619,048 | $4,619,048 | $4,380,952 | $6,869,048 |
2031-32 | $0 | $0 | $0 | $2,619,048 | $2,619,048 | -$2,619,048 | $2,619,048 |
2032-33 | $0 | $0 | $0 | $2,619,048 | $2,619,048 | -$2,619,048 | $2,619,048 |
2033-34 | $0 | $0 | $0 | $2,619,048 | $2,619,048 | -$2,619,048 | $2,619,048 |
2034-35 | $0 | $0 | $0 | $2,619,048 | $2,619,048 | -$2,619,048 | $2,619,048 |
2035-36 | $0 | $0 | $0 | $2,619,048 | $2,619,048 | -$2,619,048 | $2,619,048 |
2036-37 | $0 | $0 | $0 | $2,619,048 | $2,619,048 | -$2,619,048 | $2,619,048 |
2037-38 | $0 | $0 | $0 | $2,619,048 | $2,619,048 | -$2,619,048 | $2,619,048 |
TOTAL | $55,000,000 | $78,750,000 | $22,000,000 | $36,666,667 | $58,666,667 | $18,333,333 | $60,416,672 |