Eemil Viro Buyout Results

A Eemil Viro buyout spans 6 years, has a cost of 766 667 $ and savings of 1 533 333 $. Viro is 20 years of age at the time of the buyout; therefore, the buyout ratio is 1/3. With 2 300 000 $ in salary remaining, the cost is 766 667 $, and the savings are 1 533 333 $. Buyouts span twice the length of the remaining years and because there are 3 years remaining in the contract, the buyout length is 6 years. The buyout cap hit is displayed in the Cap Hit Calculations table below.

Date du rachat de contrat
Calculs du coût
DATE DU RACHAT DE CONTRATSALAIRE DE BASE RESTANTBONIS DE SIGNATURE RESTANTSANNÉES RESTANTESDURÉE DU RACHAT DE CONTRATÂGERATIO DU RACHAT DE CONTRATCOÛT TOTALÉCONOMIES TOTALESCOÛT ANNUEL
15 juin 20222 300 000 $185 000 $36201/3766 667 $1 533 333 $127 778 $
Calculs du cap hit
SAISONSALAIRE DE BASE INITIALCAP HIT INITIALBONIS DE SIGNATURECOÛT DU RACHATGAINS APRÈS RACHATÉCONOMIESCAP HIT (Logo de Red Wings de DetroitDET)
2022-23750 000 $828 333 $92 500 $127 778 $220 278 $622 222 $206 111 $
2023-24775 000 $828 333 $92 500 $127 778 $220 278 $647 222 $181 111 $
2024-25775 000 $828 333 $0 $127 778 $127 778 $647 222 $181 111 $
2025-260 $0 $0 $127 778 $127 778 $-127 778 $127 778 $
2026-270 $0 $0 $127 778 $127 778 $-127 778 $127 778 $
2027-280 $0 $0 $127 778 $127 778 $-127 778 $127 778 $
TOTAL2 300 000 $2 484 999 $185 000 $766 667 $951 667 $1 533 333 $951 667 $
×