ConnorNova0929
Registered User
- Feb 25, 2023
- 472
- 1,128
Hey Vancouver. FYI, here's the Pettersson buyout LOL
Cap Hit Calculations
SEASON | INITIAL BASE SALARY | INITIAL CAP HIT | SIGNING BONUS | BUYOUT COST | POST-BUYOUT EARNINGS | SAVINGS | CAP HIT (
|
2024-25 | $2,500,000 | $11,600,000 | $12,000,000 | $954,167 | $12,954,167 | $1,545,833 | $10,054,167 |
2025-26 | $4,500,000 | $11,600,000 | $10,000,000 | $954,167 | $10,954,167 | $3,545,833 | $8,054,167 |
2026-27 | $11,000,000 | $11,600,000 | $0 | $954,167 | $954,167 | $10,045,833 | $1,554,167 |
2027-28 | $9,450,000 | $11,600,000 | $5,000,000 | $954,167 | $5,954,167 | $8,495,833 | $3,104,167 |
2028-29 | $7,250,000 | $11,600,000 | $5,000,000 | $954,167 | $5,954,167 | $6,295,833 | $5,304,167 |
2029-30 | $3,700,000 | $11,600,000 | $5,000,000 | $954,167 | $5,954,167 | $2,745,833 | $8,854,167 |
2030-31 | $3,700,000 | $11,600,000 | $5,000,000 | $954,167 | $5,954,167 | $2,745,833 | $8,854,167 |
2031-32 | $3,700,000 | $11,600,000 | $5,000,000 | $954,167 | $5,954,167 | $2,745,833 | $8,854,167 |
2032-33 | $0 | $0 | $0 | $954,167 | $954,167 | -$954,167 | $954,167 |
2033-34 | $0 | $0 | $0 | $954,167 | $954,167 | -$954,167 | $954,167 |
2034-35 | $0 | $0 | $0 | $954,167 | $954,167 | -$954,167 | $954,167 |
2035-36 | $0 | $0 | $0 | $954,167 | $954,167 | -$954,167 | $954,167 |
2036-37 | $0 | $0 | $0 | $954,167 | $954,167 | -$954,167 | $954,167 |
2037-38 | $0 | $0 | $0 | $954,167 | $954,167 | -$954,167 | $954,167 |
2038-39 | $0 | $0 | $0 | $954,167 | $954,167 | -$954,167 | $954,167 |
2039-40 | $0 | $0 | $0 | $954,167 | $954,167 | -$954,167 | $954,167 |
TOTAL | $45,800,000 | $92,800,000 | $47,000,000 |