For the record, crunching the numbers on a Saad/Hossa for Faulk/Darling (25% Retained) trade:
| Chicago | (Cap) | In Millions | | Carolina | (Real Salary) | In Millions | | | |
| Faulk | (+) Darling (75%) | (-) Saad | Cap Added | Saad | (+) Hossa | (+) Darling (25% Retention) | (-) Darling Buyout | (-) Faulk | Salary Added |
18-19 | $ 4.83 | $ 3.11 | $ 6.00 | $ 1.95 | $ 6.75 | $ 1.00 | $ 1.19 | $ 1.32 | $ 6.00 | $ 1.62 |
19-20 | $ 4.83 | $ 3.11 | $ 6.00 | $ 1.95 | $ 6.75 | $ 1.00 | $ 1.03 | $ 1.32 | $ 6.00 | $ 1.46 |
20-21 | - | $ 3.11 | $ 6.00 | $ (2.89) | $ 6.50 | $ 1.00 | $ 0.75 | $ 1.32 | - | $ 6.93 |
21-22 | - | - | - | - | - | - | - | $ 1.32 | - | $ (1.32) |
22-23 | - | - | - | - | - | - | - | $ 1.32 | - | $ (1.32) |
23-24 | - | - | - | - | - | - | - | $ 1.32 | - | $ (1.32) |
Totals | $ 9.67 | $ 9.34 | $ 18.00 | $ 1.00 | $ 20.00 | $ 3.00 | $ 2.96 | $ 7.92 | $ 12.00 | $ 6.04 |
[TBODY]
[/TBODY]
Faulk and Darling would cost the Hawks a little less than $2 mil in cap in each of the next two seasons at that retention level relative to Saad. Carolina obtains a minimal benefit from the Darling/Hossa exchange, but if Dundon is skittish about a buyout psychologically, it would be worth it to be able to start fresh in net.