Buyout Calculator: Travis Sanheim

Select a player and the date you wish to buyout the player on.

Player Details

 

Position: Defenseman

Age of Buyout Date: 26

At age 26 player's buyout will be 2/3 of the remaining salary due ($35,000,000). This will result in a total buyout of $23,333,333 with a base salary of $1,458,333 over each of the next 16 years.

Current Contract Breakdown

 

Year   Base Salary (Cash) Signing Bonus Incentive Cap Hit 2023-24 $5,125,000 $6,250,000 2024-25 $5,125,000 $6,250,000 2025-26 $5,125,000 $6,250,000 2026-27 $6,125,000 $6,250,000 2027-28 $1,875,000 $6,250,000 2028-29 $1,875,000 $6,250,000 2029-30 $4,875,000 $6,250,000 2030-31 $4,875,000 $6,250,000

Buyout Breakdown

 

Year   Base Salary (Cash) Buyout Savings Buyout Cap Hit 2023-24 $1,458,333 $3,666,667 $2,583,333 2024-25 $1,458,333 $3,666,667 $2,583,333 2025-26 $1,458,333 $3,666,667 $2,583,333 2026-27 $1,458,333 $4,666,667 $1,583,333 2027-28 $1,458,333 $416,667 $5,833,333 2028-29 $1,458,333 $416,667 $5,833,333 2029-30 $1,458,333 $3,416,667 $2,833,333 2030-31 $1,458,333 $3,416,667 $2,833,333 2031-32 $1,458,333 -$1,458,333 $1,458,333 2032-33 $1,458,333 -$1,458,333 $1,458,333 2033-34 $1,458,333 -$1,458,333 $1,458,333 2034-35 $1,458,333 -$1,458,333 $1,458,333 2035-36 $1,458,333 -$1,458,333 $1,458,333 2036-37 $1,458,333 -$1,458,333 $1,458,333 2037-38 $1,458,333 -$1,458,333 $1,458,333 2038-39 $1,458,333 -$1,458,333 $1,458,333 $23,333,333