Alexander Wennberg Buyout Results

A Alexander Wennberg buyout spans 4 years, has a cost of $6,666,667 and savings of $3,333,333. Wennberg is 27 years of age at the time of the buyout; therefore, the buyout ratio is 2/3. With $10,000,000 in salary remaining, the cost is $6,666,667, and the savings are $3,333,333. Buyouts span twice the length of the remaining years and because there are 2 years remaining in the contract, the buyout length is 4 years. The buyout cap hit is displayed in the Cap Hit Calculations table below.

Buyout Date
Cost Calculations
BUYOUT DATEBASE SALARY REMAININGS.BONUS REMAININGYEARS REMAININGBUYOUT LENGTHAGEBUYOUT RATIOTOTAL COSTTOTAL SAVINGSANNUAL COST
Jun. 15, 2022$10,000,000$024272/3$6,666,667$3,333,333$1,666,667
Cap Hit Calculations
SEASONINITIAL BASE SALARYINITIAL CAP HITSIGNING BONUSBUYOUT COSTPOST-BUYOUT EARNINGSSAVINGSCAP HIT (Logo of the Seattle KrakenSEA)
2022-23$5,000,000$4,500,000$0$1,666,667$1,666,667$3,333,333$1,166,667
2023-24$5,000,000$4,500,000$0$1,666,667$1,666,667$3,333,333$1,166,667
2024-25$0$0$0$1,666,667$1,666,667-$1,666,667$1,666,667
2025-26$0$0$0$1,666,667$1,666,667-$1,666,667$1,666,667
TOTAL$10,000,000$9,000,000$0$6,666,667$6,666,667$3,333,333$5,666,668
×