Colton Dach Buyout Results

A Colton Dach buyout spans 4 years, has a cost of $535,833 and savings of $1,071,667. Dach is 20 years of age at the time of the buyout; therefore, the buyout ratio is 1/3. With $1,607,500 in salary remaining, the cost is $535,833, and the savings are $1,071,667. 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, 2023$1,607,500$92,50024201/3$535,833$1,071,667$133,958
Cap Hit Calculations
SEASONINITIAL BASE SALARYINITIAL CAP HITSIGNING BONUSBUYOUT COSTPOST-BUYOUT EARNINGSSAVINGSCAP HIT (Logo of the Chicago BlackhawksCHI)
2023-24$775,000$847,500$92,500$133,958$226,458$641,042$206,458
2024-25$832,500$847,500$0$133,958$133,958$698,542$148,958
2025-26$0$0$0$133,958$133,958-$133,958$133,958
2026-27$0$0$0$133,958$133,958-$133,958$133,958
TOTAL$1,607,500$1,695,000$92,500$535,833$628,333$1,071,667$623,332
×