BUYOUT DATE | BASE SALARY REMAINING | S.BONUS REMAINING | YEARS REMAINING | BUYOUT LENGTH | AGE | BUYOUT RATIO | TOTAL COST | TOTAL SAVINGS | ANNUAL COST |
---|---|---|---|---|---|---|---|---|---|
Jun 15, 2020 | $13,725,000 | $0 | 3 | 6 | 25 | 1/3 | $4,575,000 | $9,150,000 | $762,500 |
SEASON | INITIAL BASE SALARY | INITIAL CAP HIT | SIGNING BONUS | BUYOUT COST | POST-BUYOUT EARNINGS | SAVINGS | CAP HIT ( |
2020-21 | $3,500,000 | $5,500,000 | $0 | $762,500 | $762,500 | $2,737,500 | $2,762,500 |
2021-22 | $5,775,000 | $5,500,000 | $0 | $762,500 | $762,500 | $5,012,500 | $487,500 |
2022-23 | $4,450,000 | $5,500,000 | $0 | $762,500 | $762,500 | $3,687,500 | $1,812,500 |
2023-24 | $0 | $0 | $0 | $762,500 | $762,500 | -$762,500 | $762,500 |
2024-25 | $0 | $0 | $0 | $762,500 | $762,500 | -$762,500 | $762,500 |
2025-26 | $0 | $0 | $0 | $762,500 | $762,500 | -$762,500 | $762,500 |
TOTAL | $13,725,000 | $16,500,000 | $0 | $4,575,000 | $4,575,000 | $9,150,000 | $7,350,000 |