A Victor Hedman buyout spans 2 years, has a cost of $2,666,667 and savings of $1,333,333. Hedman is 33 years of age at the time of the buyout; therefore, the buyout ratio is 2/3. With $4,000,000 in salary remaining, the cost is $2,666,667, and the savings are $1,333,333. 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.
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 | $4,000,000 | $3,000,000 | 1 | 2 | 33 | 2/3 | $2,666,667 | $1,333,333 | $1,333,334 |
Cap Hit Calculations
SEASON | INITIAL BASE SALARY | INITIAL CAP HIT | SIGNING BONUS | BUYOUT COST | POST-BUYOUT EARNINGS | SAVINGS | CAP HIT (TBL) |
2024-25 | $4,000,000 | $7,875,000 | $3,000,000 | $1,333,334 | $4,333,334 | $2,666,666 | $5,208,334 |
2025-26 | $0 | $0 | $0 | $1,333,334 | $1,333,334 | -$1,333,334 | $1,333,334 |
TOTAL | $4,000,000 | $7,875,000 | $3,000,000 | $2,666,667 | $5,666,667 | $1,333,333 | $6,541,668 |