A Jack Johnson buyout spans 8 years, has a cost of $8,166,667 and savings of $4,083,333. Johnson is 32 years of age at the time of the buyout; therefore, the buyout ratio is 2/3. With $12,250,000 in salary remaining, the cost is $8,166,667, and the savings are $4,083,333. 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.
This player does not currently have an active contract; however, the buyout details of their previously bought-out contract would be as follows
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 | $12,250,000 | $0 | 4 | 8 | 32 | 2/3 | $8,166,667 | $4,083,333 | $1,020,833 |
Cap Hit Calculations
SEASON | INITIAL BASE SALARY | INITIAL CAP HIT | SIGNING BONUS | BUYOUT COST | POST-BUYOUT EARNINGS | SAVINGS | CAP HIT (COL) |
2019-20 | $4,000,000 | $3,250,000 | $0 | $1,020,833 | $1,020,833 | $2,979,167 | $270,833 |
2020-21 | $3,000,000 | $3,250,000 | $0 | $1,020,833 | $1,020,833 | $1,979,167 | $1,270,833 |
2021-22 | $3,000,000 | $3,250,000 | $0 | $1,020,833 | $1,020,833 | $1,979,167 | $1,270,833 |
2022-23 | $2,250,000 | $3,250,000 | $0 | $1,020,833 | $1,020,833 | $1,229,167 | $2,020,833 |
2023-24 | $0 | $0 | $0 | $1,020,833 | $1,020,833 | -$1,020,833 | $1,020,833 |
2024-25 | $0 | $0 | $0 | $1,020,833 | $1,020,833 | -$1,020,833 | $1,020,833 |
2025-26 | $0 | $0 | $0 | $1,020,833 | $1,020,833 | -$1,020,833 | $1,020,833 |
2026-27 | $0 | $0 | $0 | $1,020,833 | $1,020,833 | -$1,020,833 | $1,020,833 |
TOTAL | $12,250,000 | $13,000,000 | $0 | $8,166,667 | $8,166,667 | $4,083,333 | $8,916,664 |