A Jake Walman buyout spans 4 years, has a cost of $4,466,667 and savings of $2,233,333. Walman is 28 years of age at the time of the buyout; therefore, the buyout ratio is 2/3. With $6,700,000 in salary remaining, the cost is $4,466,667, and the savings are $2,233,333. 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.
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, 2024 | $6,700,000 | $0 | 2 | 4 | 28 | 2/3 | $4,466,667 | $2,233,333 | $1,116,667 |
Cap Hit Calculations
SEASON | INITIAL BASE SALARY | INITIAL CAP HIT | SIGNING BONUS | BUYOUT COST | POST-BUYOUT EARNINGS | SAVINGS | CAP HIT (DET) |
2024-25 | $3,400,000 | $3,400,000 | $0 | $1,116,667 | $1,116,667 | $2,283,333 | $1,116,667 |
2025-26 | $3,300,000 | $3,400,000 | $0 | $1,116,667 | $1,116,667 | $2,183,333 | $1,216,667 |
2026-27 | $0 | $0 | $0 | $1,116,667 | $1,116,667 | -$1,116,667 | $1,116,667 |
2027-28 | $0 | $0 | $0 | $1,116,667 | $1,116,667 | -$1,116,667 | $1,116,667 |
TOTAL | $6,700,000 | $6,800,000 | $0 | $4,466,667 | $4,466,667 | $2,233,333 | $4,566,668 |