SalarySwishSalarySwish

Travis Sanheim Buyout Results

A Travis Sanheim buyout spans 14 years, has a cost of $19,916,667 and savings of $9,958,333. Sanheim is 28 years of age at the time of the buyout; therefore, the buyout ratio is 2/3. With $29,875,000 in salary remaining, the cost is $19,916,667, and the savings are $9,958,333. 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$29,875,000$12,000,000714282/3$19,916,667$9,958,333$1,422,619
Cap Hit Calculations
SEASONINITIAL BASE SALARYINITIAL CAP HITSIGNING BONUSBUYOUT COSTPOST-BUYOUT EARNINGSSAVINGSCAP HIT (Logo of the Philadelphia FlyersPHI)
2024-25$5,125,000$6,250,000$3,000,000$1,422,619$4,422,619$3,702,381$2,547,619
2025-26$5,125,000$6,250,000$3,000,000$1,422,619$4,422,619$3,702,381$2,547,619
2026-27$6,125,000$6,250,000$0$1,422,619$1,422,619$4,702,381$1,547,619
2027-28$1,875,000$6,250,000$3,000,000$1,422,619$4,422,619$452,381$5,797,619
2028-29$1,875,000$6,250,000$3,000,000$1,422,619$4,422,619$452,381$5,797,619
2029-30$4,875,000$6,250,000$0$1,422,619$1,422,619$3,452,381$2,797,619
2030-31$4,875,000$6,250,000$0$1,422,619$1,422,619$3,452,381$2,797,619
2031-32$0$0$0$1,422,619$1,422,619-$1,422,619$1,422,619
2032-33$0$0$0$1,422,619$1,422,619-$1,422,619$1,422,619
2033-34$0$0$0$1,422,619$1,422,619-$1,422,619$1,422,619
2034-35$0$0$0$1,422,619$1,422,619-$1,422,619$1,422,619
2035-36$0$0$0$1,422,619$1,422,619-$1,422,619$1,422,619
2036-37$0$0$0$1,422,619$1,422,619-$1,422,619$1,422,619
2037-38$0$0$0$1,422,619$1,422,619-$1,422,619$1,422,619
TOTAL$29,875,000$43,750,000$12,000,000$19,916,667$31,916,667$9,958,333$33,791,666