SalarySwishSalarySwish

Cole Caufield Buyout Results

A Cole Caufield buyout spans 14 years, has a cost of $15,941,667 and savings of $31,883,333. Caufield is 23 years of age at the time of the buyout; therefore, the buyout ratio is 1/3. With $47,825,000 in salary remaining, the cost is $15,941,667, and the savings are $31,883,333. 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.

Buyout Date
Cost Calculations
BUYOUT DATEBASE SALARY REMAININGS.BONUS REMAININGYEARS REMAININGBUYOUT LENGTHAGEBUYOUT RATIOTOTAL COSTTOTAL SAVINGSANNUAL COST
Jun. 15, 2024$47,825,000$5,000,000714231/3$15,941,667$31,883,333$1,138,691
Cap Hit Calculations
SEASONINITIAL BASE SALARYINITIAL CAP HITSIGNING BONUSBUYOUT COSTPOST-BUYOUT EARNINGSSAVINGSCAP HIT (Logo of the Montreal CanadiensMTL)
2024-25$4,975,000$7,850,000$5,000,000$1,138,691$6,138,691$3,836,309$4,013,691
2025-26$9,975,000$7,850,000$0$1,138,691$1,138,691$8,836,309-$986,309
2026-27$8,705,000$7,850,000$0$1,138,691$1,138,691$7,566,309$283,691
2027-28$6,215,000$7,850,000$0$1,138,691$1,138,691$5,076,309$2,773,691
2028-29$5,985,000$7,850,000$0$1,138,691$1,138,691$4,846,309$3,003,691
2029-30$5,985,000$7,850,000$0$1,138,691$1,138,691$4,846,309$3,003,691
2030-31$5,985,000$7,850,000$0$1,138,691$1,138,691$4,846,309$3,003,691
2031-32$0$0$0$1,138,691$1,138,691-$1,138,691$1,138,691
2032-33$0$0$0$1,138,691$1,138,691-$1,138,691$1,138,691
2033-34$0$0$0$1,138,691$1,138,691-$1,138,691$1,138,691
2034-35$0$0$0$1,138,691$1,138,691-$1,138,691$1,138,691
2035-36$0$0$0$1,138,691$1,138,691-$1,138,691$1,138,691
2036-37$0$0$0$1,138,691$1,138,691-$1,138,691$1,138,691
2037-38$0$0$0$1,138,691$1,138,691-$1,138,691$1,138,691
TOTAL$47,825,000$54,950,000$5,000,000$15,941,667$20,941,667$31,883,333$23,066,674