Mikhail Abramov Buyout Results

A Mikhail Abramov buyout spans 4 years, has a cost of 508 333 $ and savings of 1 016 667 $. Abramov is 21 years of age at the time of the buyout; therefore, the buyout ratio is 1/3. With 1 525 000 $ in salary remaining, the cost is 508 333 $, and the savings are 1 016 667 $. Buyouts span twice the length of the remaining years and because there are 2 years remaining in the contract, the buyout length is 4 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 20221 525 000 $80 000 $24211/3508 333 $1 016 667 $127 083 $
Calculs du cap hit
SAISONSALAIRE DE BASE INITIALCAP HIT INITIALBONIS DE SIGNATURECOÛT DU RACHATGAINS APRÈS RACHATÉCONOMIESCAP HIT (Logo de Maple Leafs de TorontoTOR)
2022-23750 000 $809 444 $80 000 $127 083 $207 083 $622 917 $186 527 $
2023-24775 000 $809 444 $0 $127 083 $127 083 $647 917 $161 527 $
2024-250 $0 $0 $127 083 $127 083 $-127 083 $127 083 $
2025-260 $0 $0 $127 083 $127 083 $-127 083 $127 083 $
TOTAL1 525 000 $1 618 888 $80 000 $508 333 $588 333 $1 016 667 $602 220 $
×