All Players

Brent Seabrook Buyout Results

A Brent Seabrook buyout spans 10 years, has a cost of $8,333,333 and savings of $4,166,667. Seabrook is 34 years of age at the time of the buyout; therefore, the buyout ratio is 2/3. With $12,500,000 in salary remaining, the cost is $8,333,333, and the savings are $4,166,667. Buyouts span twice the length of the remaining years and because there are 5 years remaining in the contract, the buyout length is 10 years. The buyout cap hit is displayed in the Cap Hit Calculations table below.

Cost Calculations

Cap Hit Calculations

SEASON	INITIAL BASE SALARY	INITIAL CAP HIT	SIGNING BONUS	BUYOUT COST	POST-BUYOUT EARNINGS	SAVINGS	CAP HIT (TBL)
2019-20	$4,000,000	$6,875,000	$3,500,000	$833,333	$4,333,333	$3,166,667	$3,708,333
2020-21	$1,000,000	$6,875,000	$4,000,000	$833,333	$4,833,333	$166,667	$6,708,333
2021-22	$4,000,000	$6,875,000	$2,000,000	$833,333	$2,833,333	$3,166,667	$3,708,333
2022-23	$1,000,000	$6,875,000	$4,000,000	$833,333	$4,833,333	$166,667	$6,708,333
2023-24	$2,500,000	$6,875,000	$2,000,000	$833,333	$2,833,333	$1,666,667	$5,208,333
2024-25	$0	$0	$0	$833,333	$833,333	-$833,333	$833,333
2025-26	$0	$0	$0	$833,333	$833,333	-$833,333	$833,333
2026-27	$0	$0	$0	$833,333	$833,333	-$833,333	$833,333
2027-28	$0	$0	$0	$833,333	$833,333	-$833,333	$833,333
2028-29	$0	$0	$0	$833,333	$833,333	-$833,333	$833,333
TOTAL	$12,500,000	$34,375,000	$15,500,000	$8,333,333	$23,833,333	$4,166,667	$30,208,330