A Rasmus Dahlin buyout spans 16 years, has a cost of $27,666,667 and savings of $55,333,333. Dahlin is 24 years of age at the time of the buyout; therefore, the buyout ratio is 1/3. With $83,000,000 in salary remaining, the cost is $27,666,667, and the savings are $55,333,333. Buyouts span twice the length of the remaining years and because there are 8 years remaining in the contract, the buyout length is 16 years. The buyout cap hit is displayed in the Cap Hit Calculations table below.
Cost Calculations
BUYOUT DATE | BASE SALARY REMAINING | S.BONUS REMAINING | YEARS REMAINING | BUYOUT LENGTH | AGE | BUYOUT RATIO | TOTAL COST | TOTAL SAVINGS | ANNUAL COST |
---|
Jun. 15, 2024 | $83,000,000 | $5,000,000 | 8 | 16 | 24 | 1/3 | $27,666,667 | $55,333,333 | $1,729,167 |
Cap Hit Calculations
SEASON | INITIAL BASE SALARY | INITIAL CAP HIT | SIGNING BONUS | BUYOUT COST | POST-BUYOUT EARNINGS | SAVINGS | CAP HIT (BUF) |
2024-25 | $8,000,000 | $11,000,000 | $5,000,000 | $1,729,167 | $6,729,167 | $6,270,833 | $4,729,167 |
2025-26 | $12,000,000 | $11,000,000 | $0 | $1,729,167 | $1,729,167 | $10,270,833 | $729,167 |
2026-27 | $11,000,000 | $11,000,000 | $0 | $1,729,167 | $1,729,167 | $9,270,833 | $1,729,167 |
2027-28 | $11,000,000 | $11,000,000 | $0 | $1,729,167 | $1,729,167 | $9,270,833 | $1,729,167 |
2028-29 | $11,000,000 | $11,000,000 | $0 | $1,729,167 | $1,729,167 | $9,270,833 | $1,729,167 |
2029-30 | $10,000,000 | $11,000,000 | $0 | $1,729,167 | $1,729,167 | $8,270,833 | $2,729,167 |
2030-31 | $10,000,000 | $11,000,000 | $0 | $1,729,167 | $1,729,167 | $8,270,833 | $2,729,167 |
2031-32 | $10,000,000 | $11,000,000 | $0 | $1,729,167 | $1,729,167 | $8,270,833 | $2,729,167 |
2032-33 | $0 | $0 | $0 | $1,729,167 | $1,729,167 | -$1,729,167 | $1,729,167 |
2033-34 | $0 | $0 | $0 | $1,729,167 | $1,729,167 | -$1,729,167 | $1,729,167 |
2034-35 | $0 | $0 | $0 | $1,729,167 | $1,729,167 | -$1,729,167 | $1,729,167 |
2035-36 | $0 | $0 | $0 | $1,729,167 | $1,729,167 | -$1,729,167 | $1,729,167 |
2036-37 | $0 | $0 | $0 | $1,729,167 | $1,729,167 | -$1,729,167 | $1,729,167 |
2037-38 | $0 | $0 | $0 | $1,729,167 | $1,729,167 | -$1,729,167 | $1,729,167 |
2038-39 | $0 | $0 | $0 | $1,729,167 | $1,729,167 | -$1,729,167 | $1,729,167 |
2039-40 | $0 | $0 | $0 | $1,729,167 | $1,729,167 | -$1,729,167 | $1,729,167 |
TOTAL | $83,000,000 | $88,000,000 | $5,000,000 | $27,666,667 | $32,666,667 | $55,333,333 | $32,666,672 |