A Andrew Ladd buyout spans 8 years, has a cost of $2,666,667 and savings of $1,333,333. Ladd is 33 years of age at the time of the buyout; therefore, the buyout ratio is 2/3. With $4,000,000 in salary remaining, the cost is $2,666,667, and the savings are $1,333,333. Buyouts span twice the length of the remaining years and because there are 4 years remaining in the contract, the buyout length is 8 years. The buyout cap hit is displayed in the Cap Hit Calculations table below.
Cost Calculations
BUYOUT DATE | BASE SALARY REMAINING | S.BONUS REMAINING | YEARS REMAINING | BUYOUT LENGTH | AGE | BUYOUT RATIO | TOTAL COST | TOTAL SAVINGS | ANNUAL COST |
---|
Jun. 15, 2019 | $4,000,000 | $13,000,000 | 4 | 8 | 33 | 2/3 | $2,666,667 | $1,333,333 | $333,333 |
Cap Hit Calculations
SEASON | INITIAL BASE SALARY | INITIAL CAP HIT | SIGNING BONUS | BUYOUT COST | POST-BUYOUT EARNINGS | SAVINGS | CAP HIT |
2019-20 | $1,000,000 | $5,500,000 | $4,000,000 | $333,333 | $4,333,333 | $666,667 | $4,833,333 |
2020-21 | $1,000,000 | $5,500,000 | $3,000,000 | $333,333 | $3,333,333 | $666,667 | $4,833,333 |
2021-22 | $1,000,000 | $5,500,000 | $3,000,000 | $333,333 | $3,333,333 | $666,667 | $4,833,333 |
2022-23 | $1,000,000 | $5,500,000 | $3,000,000 | $333,333 | $3,333,333 | $666,667 | $4,833,333 |
2023-24 | $0 | $0 | $0 | $333,333 | $333,333 | -$333,333 | $333,333 |
2024-25 | $0 | $0 | $0 | $333,333 | $333,333 | -$333,333 | $333,333 |
2025-26 | $0 | $0 | $0 | $333,333 | $333,333 | -$333,333 | $333,333 |
2026-27 | $0 | $0 | $0 | $333,333 | $333,333 | -$333,333 | $333,333 |
TOTAL | $4,000,000 | $22,000,000 | $13,000,000 | $2,666,667 | $15,666,667 | $1,333,333 | $20,666,664 |