Jack Campbell buyout calculator, cap hit impact
Jack Campbell Buyout Cap Implications
Birthdate January 9, 1992
If Jack Campbell was bought out prior to the 2024-2025 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 32 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $9,000,000
Remaining base salary
($13,500,000 * 67% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $1,500,000
(Total buyout cost/6 years)
Jack Campbell projected buyout 2024-2025 season
2024-2025
2025-2026
2026-2027
2027-2028
2028-2029
2029-2030
Remaining Base Salary
$13,500,000
$5,400,000
$4,200,000
$3,900,000
$0
$0
$0
Original Cap Hit
$5,000,000
$5,000,000
$5,000,000
$0
$0
$0
Contract Signing Bonus
$0
$0
$0
$0
$0
$0
Contract Total Salary
($5,400,000)
($4,200,000)
($3,900,000)
($0)
($0)
($0)
Annual Buyout Cost
$1,500,000
$1,500,000
$1,500,000
$1,500,000
$1,500,000
$1,500,000
ACTUAL CAP HIT 
$1,100,000
$2,300,000
$2,600,000
$1,500,000
$1,500,000
$1,500,000
Savings
$3,900,000
$2,700,000
$2,400,000
$-1,500,000
$-1,500,000
$-1,500,000
Birthdate January 9, 1992
If Jack Campbell was bought out prior to the 2024-2025 season.
The annual cap hit of a buyout is calculated year by year as follows:
- Add together the Original Cap Hit and the Contract Signing Bonus for that year
- Subtract the Contract Total Salary for that year (base salary + signing bonus).
- Finally, add the Annual Buyout Cost as calculated below.
He would be 32 years old at the buyout giving him a 67% buyout multiplier.
Under 26 = 1/3 multiplier
26+ = 2/3 multiplier
The total buyout cost would be $9,000,000
Remaining base salary
($13,500,000 * 67% buyout multiplier).
3 years left in contract.
Buyout applied over 6 years
(2x years remaining on contract)
Annual buyout cost of $1,500,000
(Total buyout cost/6 years)
Jack Campbell projected buyout 2024-2025 season
| 2024-2025 | 2025-2026 | 2026-2027 | 2027-2028 | 2028-2029 | 2029-2030 | |
|---|---|---|---|---|---|---|
| Remaining Base Salary $13,500,000 |
$5,400,000 | $4,200,000 | $3,900,000 | $0 | $0 | $0 |
| Original Cap Hit | $5,000,000 | $5,000,000 | $5,000,000 | $0 | $0 | $0 |
| Contract Signing Bonus | $0 | $0 | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($5,400,000) | ($4,200,000) | ($3,900,000) | ($0) | ($0) | ($0) |
| Annual Buyout Cost | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 |
| ACTUAL CAP HIT
|
$1,100,000 | $2,300,000 | $2,600,000 | $1,500,000 | $1,500,000 | $1,500,000 |
| Savings | $3,900,000 | $2,700,000 | $2,400,000 | $-1,500,000 | $-1,500,000 | $-1,500,000 |
Active Contract
Standard Contract | 5 Years $25,000,000 5.99% of cap space
| 2022-2023 | 2023-2024 | 2024-2025 | 2025-2026 | 2026-2027 | ||
|---|---|---|---|---|---|---|
| Cap Hit | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA |
| AAV | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $3,500,000 | $5,000,000 | $5,400,000 | $4,200,000 | $3,900,000 | |
| Signing Bonuses | $2,000,000 | $1,000,000 | $0 | $0 | $0 | |
| Total Salary | $5,500,000 | $6,000,000 | $5,400,000 | $4,200,000 | $3,900,000 | |
| Minors Salary | $5,500,000 | $6,000,000 | $5,400,000 | $4,200,000 | $3,900,000 | |
| Clauses | M-NTC | M-NTC | M-NTC | M-NTC | M-NTC | |
| UFA Year | ||||||
| Buy It Out | Buy It Out | Buy It Out | Buy It Out | |||
| 10 Team No Trade List | ||||||