A Rasmus Sandin buyout spans 10 years, has a cost of $5,333,333 and savings of $10,666,667. Sandin is 24 years of age at the time of the buyout; therefore, the buyout ratio is 1/3. With $16,000,000 in salary remaining, the cost is $5,333,333, and the savings are $10,666,667. 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
BUYOUT DATE | BASE SALARY REMAINING | S.BONUS REMAINING | YEARS REMAINING | BUYOUT LENGTH | AGE | BUYOUT RATIO | TOTAL COST | TOTAL SAVINGS | ANNUAL COST |
---|
Jun. 15, 2024 | $16,000,000 | $7,000,000 | 5 | 10 | 24 | 1/3 | $5,333,333 | $10,666,667 | $533,333 |
Cap Hit Calculations
SEASON | INITIAL BASE SALARY | INITIAL CAP HIT | SIGNING BONUS | BUYOUT COST | POST-BUYOUT EARNINGS | SAVINGS | CAP HIT (WSH) |
2024-25 | $3,000,000 | $4,600,000 | $2,000,000 | $533,333 | $2,533,333 | $2,466,667 | $2,133,333 |
2025-26 | $3,000,000 | $4,600,000 | $2,000,000 | $533,333 | $2,533,333 | $2,466,667 | $2,133,333 |
2026-27 | $3,500,000 | $4,600,000 | $1,000,000 | $533,333 | $1,533,333 | $2,966,667 | $1,633,333 |
2027-28 | $3,500,000 | $4,600,000 | $1,000,000 | $533,333 | $1,533,333 | $2,966,667 | $1,633,333 |
2028-29 | $3,000,000 | $4,600,000 | $1,000,000 | $533,333 | $1,533,333 | $2,466,667 | $2,133,333 |
2029-30 | $0 | $0 | $0 | $533,333 | $533,333 | -$533,333 | $533,333 |
2030-31 | $0 | $0 | $0 | $533,333 | $533,333 | -$533,333 | $533,333 |
2031-32 | $0 | $0 | $0 | $533,333 | $533,333 | -$533,333 | $533,333 |
2032-33 | $0 | $0 | $0 | $533,333 | $533,333 | -$533,333 | $533,333 |
2033-34 | $0 | $0 | $0 | $533,333 | $533,333 | -$533,333 | $533,333 |
TOTAL | $16,000,000 | $23,000,000 | $7,000,000 | $5,333,333 | $12,333,333 | $10,666,667 | $12,333,330 |