John Moore buyout calculator, cap hit impact
John Moore Buyout Cap Implications
Birthdate November 19, 1990
If John Moore was bought out prior to the 2021-2022 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 30 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 $3,333,333
Remaining base salary
($5,000,000 * 67% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $833,333
(Total buyout cost/4 years)
John Moore projected buyout 2021-2022 season
2021-2022
2022-2023
2023-2024
2024-2025
Remaining Base Salary
$5,000,000
$2,750,000
$2,250,000
$0
$0
Original Cap Hit
$2,750,000
$2,750,000
$0
$0
Contract Signing Bonus
$0
$0
$0
$0
Contract Total Salary
($2,750,000)
($2,250,000)
($0)
($0)
Annual Buyout Cost
$833,333
$833,333
$833,333
$833,333
ACTUAL CAP HIT 
$833,333
$1,333,333
$833,333
$833,333
Savings
$1,916,667
$1,416,667
$-833,333
$-833,333
Birthdate November 19, 1990
If John Moore was bought out prior to the 2021-2022 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 30 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 $3,333,333
Remaining base salary
($5,000,000 * 67% buyout multiplier).
2 years left in contract.
Buyout applied over 4 years
(2x years remaining on contract)
Annual buyout cost of $833,333
(Total buyout cost/4 years)
John Moore projected buyout 2021-2022 season
| 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 | |
|---|---|---|---|---|
| Remaining Base Salary $5,000,000 |
$2,750,000 | $2,250,000 | $0 | $0 |
| Original Cap Hit | $2,750,000 | $2,750,000 | $0 | $0 |
| Contract Signing Bonus | $0 | $0 | $0 | $0 |
| Contract Total Salary | ($2,750,000) | ($2,250,000) | ($0) | ($0) |
| Annual Buyout Cost | $833,333 | $833,333 | $833,333 | $833,333 |
| ACTUAL CAP HIT
|
$833,333 | $1,333,333 | $833,333 | $833,333 |
| Savings | $1,916,667 | $1,416,667 | $-833,333 | $-833,333 |
Active Contract
Standard Contract | 5 Years $13,750,000 3.37% of cap space
| 2018-2019 | 2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | ||
|---|---|---|---|---|---|---|
| Cap Hit | $2,750,000 | $2,750,000 | $2,750,000 | $2,750,000 | $2,750,000 | UFA |
| AAV | $2,750,000 | $2,750,000 | $2,750,000 | $2,750,000 | $2,750,000 | |
| Performance Bonuses | $0 | $0 | $0 | $0 | $0 | |
| Base Salary | $3,250,000 | $3,250,000 | $2,250,000 | $2,750,000 | $2,250,000 | |
| Signing Bonuses | $0 | $0 | $0 | $0 | $0 | |
| Total Salary | $3,250,000 | $3,250,000 | $2,250,000 | $2,750,000 | $2,250,000 | |
| Minors Salary | $3,250,000 | $3,250,000 | $2,250,000 | $2,750,000 | $2,250,000 | |
| Clauses | ||||||
| UFA Year | ||||||
| Buy It Out | Buy It Out | Buy It Out | ||||