Weber buy out for 4 years:
Cap Hit Calculations
SEASON | INITIAL BASE SALARY | INITIAL CAP HIT | SIGNING BONUS | BUYOUT COST | POST-BUYOUT EARNINGS | SAVINGS | CAP HIT ( MTL) |
2022-23 | $3,000,000 | $7,857,143 | $0 | $500,000 | $500,000 | $2,500,000 | $5,357,143 |
2023-24 | $1,000,000 | $7,857,143 | $0 | $500,000 | $500,000 | $500,000 | $7,357,143 |
2024-25 | $1,000,000 | $7,857,143 | $0 | $500,000 | $500,000 | $500,000 | $7,357,143 |
2025-26 | $1,000,000 | $7,857,143 | $0 | $500,000 | $500,000 | $500,000 | $7,357,143 |
2026-27 | $0 | $0 | $0 | $500,000 | $500,000 | -$500,000 | $500,000 |
2027-28 | $0 | $0 | $0 | $500,000 | $500,000 | -$500,000 | $500,000 |
2028-29 | $0 | $0 | $0 | $500,000 | $500,000 | -$500,000 | $500,000 |
2029-30 | $0 | $0 | $0 | $500,000 | $500,000 | -$500,000 | $500,000 |
[TBODY]
[/TBODY]
We get almost no relief by buying him out.
Alzner buyout in 2020
Cap Hit Calculations
SEASON | INITIAL BASE SALARY | INITIAL CAP HIT | SIGNING BONUS | BUYOUT COST | POST-BUYOUT EARNINGS | SAVINGS | CAP HIT ( MTL) |
2020-21 | $1,500,000 | $4,625,000 | $1,500,000 | $833,333 | $2,333,333 | $666,667 | $3,958,333 |
2021-22 | $3,500,000 | $4,625,000 | $0 | $833,333 | $833,333 | $2,666,667 | $1,958,333 |
2022-23 | $0 | $0 | $0 | $833,333 | $833,333 | -$833,333 | $833,333 |
2023-24 | $0 | $0 | $0 | $833,333 | $833,333 | -$833,333 | $833,333 |
[TBODY]
[/TBODY]
Almost no saving again in year 1 of buyout. Would be better to ship him at 50% retention to Ottawa for a conditionnal 7th so they can reach the cap floor.