A Kevin Shattenkirk buyout spans 2 years, has a cost of $1,166,667 and savings of $583,333. Shattenkirk is 30 years of age at the time of the buyout; therefore, the buyout ratio is 2/3. With $1,750,000 in salary remaining, the cost is $1,166,667, and the savings are $583,333. Buyouts span twice the length of the remaining years and because there is 1 year remaining in the contract, the buyout length is 2 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 | $1,750,000 | $0 | 1 | 2 | 30 | 2/3 | $1,166,667 | $583,333 | $583,334 |
Cap Hit Calculations
SEASON | INITIAL BASE SALARY | INITIAL CAP HIT | SIGNING BONUS | BUYOUT COST | POST-BUYOUT EARNINGS | SAVINGS | CAP HIT (BOS) |
2019-20 | $1,750,000 | $1,750,000 | $0 | $583,334 | $583,334 | $1,166,666 | $583,334 |
2020-21 | $0 | $0 | $0 | $583,334 | $583,334 | -$583,334 | $583,334 |
TOTAL | $1,750,000 | $1,750,000 | $0 | $1,166,667 | $1,166,667 | $583,333 | $1,166,668 |