A Brayden Schenn buyout spans 8 years, has a cost of $15,200,000 and savings of $7,600,000. Schenn is 32 years of age at the time of the buyout; therefore, the buyout ratio is 2/3. With $22,800,000 in salary remaining, the cost is $15,200,000, and the savings are $7,600,000. Buyouts span twice the length of the remaining years and because there are 4 years remaining in the contract, the buyout length is 8 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 | $22,800,000 | $0 | 4 | 8 | 32 | 2/3 | $15,200,000 | $7,600,000 | $1,900,000 |
Cap Hit Calculations
SEASON | INITIAL BASE SALARY | INITIAL CAP HIT | SIGNING BONUS | BUYOUT COST | POST-BUYOUT EARNINGS | SAVINGS | CAP HIT (STL) |
2024-25 | $8,000,000 | $6,500,000 | $0 | $1,900,000 | $1,900,000 | $6,100,000 | $400,000 |
2025-26 | $6,500,000 | $6,500,000 | $0 | $1,900,000 | $1,900,000 | $4,600,000 | $1,900,000 |
2026-27 | $4,300,000 | $6,500,000 | $0 | $1,900,000 | $1,900,000 | $2,400,000 | $4,100,000 |
2027-28 | $4,000,000 | $6,500,000 | $0 | $1,900,000 | $1,900,000 | $2,100,000 | $4,400,000 |
2028-29 | $0 | $0 | $0 | $1,900,000 | $1,900,000 | -$1,900,000 | $1,900,000 |
2029-30 | $0 | $0 | $0 | $1,900,000 | $1,900,000 | -$1,900,000 | $1,900,000 |
2030-31 | $0 | $0 | $0 | $1,900,000 | $1,900,000 | -$1,900,000 | $1,900,000 |
2031-32 | $0 | $0 | $0 | $1,900,000 | $1,900,000 | -$1,900,000 | $1,900,000 |
TOTAL | $22,800,000 | $26,000,000 | $0 | $15,200,000 | $15,200,000 | $7,600,000 | $18,400,000 |