Jakub Vrána Buyout Results

A Jakub Vrána buyout spans 4 years, has a cost of $7,333,333 and savings of $3,666,667. Vrána is 26 years of age at the time of the buyout; therefore, the buyout ratio is 2/3. With $11,000,000 in salary remaining, the cost is $7,333,333, and the savings are $3,666,667. 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, 2022$11,000,000$024262/3$7,333,333$3,666,667$1,833,333
Cap Hit Calculations
SEASONINITIAL BASE SALARYINITIAL CAP HITSIGNING BONUSBUYOUT COSTPOST-BUYOUT EARNINGSSAVINGSCAP HIT (Logo of the Detroit Red WingsDET)
2022-23$5,250,000$5,250,000$0$1,833,333$1,833,333$3,416,667$1,833,333
2023-24$5,750,000$5,250,000$0$1,833,333$1,833,333$3,916,667$1,333,333
2024-25$0$0$0$1,833,333$1,833,333-$1,833,333$1,833,333
2025-26$0$0$0$1,833,333$1,833,333-$1,833,333$1,833,333
TOTAL$11,000,000$10,500,000$0$7,333,333$7,333,333$3,666,667$6,833,332
×