Zackary Hayes Buyout Results

A Zackary Hayes buyout spans 2 years, has a cost of $250,000 and savings of $500,000. Hayes is 23 years of age at the time of the buyout; therefore, the buyout ratio is 1/3. With $750,000 in salary remaining, the cost is $250,000, and the savings are $500,000. Buyouts span twice the length of the remaining years and because there is 1 year remaining in the contract, the buyout length is 2 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$750,000$55,00012231/3$250,000$500,000$125,000
Cap Hit Calculations
SEASONINITIAL BASE SALARYINITIAL CAP HITSIGNING BONUSBUYOUT COSTPOST-BUYOUT EARNINGSSAVINGSCAP HIT (Logo of the Vegas Golden KnightsVGK)
2022-23$750,000$805,000$55,000$125,000$180,000$625,000$180,000
2023-24$0$0$0$125,000$125,000-$125,000$125,000
TOTAL$750,000$805,000$55,000$250,000$305,000$500,000$305,000
×